AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON SEPTEMBER 16, 2005
                                                   REGISTRATION NO. 333-________
================================================================================

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM SB-2
                          REGISTRATION STATEMENT UNDER
                           THE SECURITIES ACT OF 1933

                              MAGYAR BANCORP, INC.
                 (Name of Small Business Issuer in Its Charter)



                                                                                     
           DELAWARE                                      6712                                 TO BE APPLIED FOR
(State or Other Jurisdiction of              (Primary Standard Industrial                     (I.R.S. Employer
Incorporation or Organization)                Classification Code Number)                  Identification Number)


                               400 SOMERSET STREET
                         NEW BRUNSWICK, NEW JERSEY 08903
                                 (732) 342-7600
          (Address and Telephone Number of Principal Executive Offices)

                               400 SOMERSET STREET
                         NEW BRUNSWICK, NEW JERSEY 08903
                    (Address of Principal Place of Business)


                               ELIZABETH E. HANCE
                               400 SOMERSET STREET
                         NEW BRUNSWICK, NEW JERSEY 08903
                                 (732) 342-7600
            (Name, Address and Telephone Number of Agent for Service)

                                   COPIES TO:
                              JOHN J. GORMAN, ESQ.
                            ROBERT B. POMERENK, ESQ.
                       LUSE GORMAN POMERENK & SCHICK, P.C.
                     5335 WISCONSIN AVENUE, N.W., SUITE 400
                             WASHINGTON, D.C. 20015
                                 (202) 274-2000

APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon as
practicable after this registration statement becomes effective.

If any of the securities being registered on this Form are to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box: [X]

If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering: [ ]

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering: [ ]

If this Form is a post-effective amendment filed pursuant to Rule 462(d) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering: [ ]

If the delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box: [ ]




                                                 CALCULATION OF REGISTRATION FEE

======================================== =================== ==================== ==================== =====================
                                                              PROPOSED MAXIMUM     PROPOSED MAXIMUM
        TITLE OF EACH CLASS OF              AMOUNT TO BE       OFFERING PRICE          AGGREGATE             AMOUNT OF
      SECURITIES TO BE REGISTERED            REGISTERED           PER SHARE          OFFERING PRICE      REGISTRATION FEE
- ---------------------------------------- ------------------- -------------------- -------------------- ---------------------
                                                                                                  
Common Stock, $0.01 par value per share    2,723,292 shares        $10.00           $ 27,232,920 (1)          $3,206
- ---------------------------------------- ------------------- -------------------- -------------------- ---------------------


(1) Estimated solely for the purpose of calculating the registration fee.

THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR DATES
AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL FILE
A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION SHALL
THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF THE SECURITIES
ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME EFFECTIVE ON SUCH
DATE AS THE SECURITIES AND EXCHANGE COMMISSION, ACTING PURSUANT TO SAID SECTION
8(A), MAY DETERMINE.



                              MAGYAR BANCORP, INC.
                    PROPOSED HOLDING COMPANY FOR MAGYAR BANK
                        2,277,000 SHARES OF COMMON STOCK

        Magyar Bancorp, Inc., a Delaware corporation, is offering for sale
2,277,000 shares of its common stock in connection with the reorganization of
Magyar Bank into the mutual holding company form of ownership. The shares being
offered represent 44.20% of the shares of common stock of Magyar Bancorp, Inc.
that will be outstanding following the reorganization. We also intend to
contribute up to 91,080 shares of common stock, or 1.77% of the shares of Magyar
Bancorp, Inc. that will be outstanding following the reorganization, and
$500,000 in cash to a charitable foundation established by Magyar Bank, a New
Jersey-chartered savings bank. After the stock offering, 54.03% of Magyar
Bancorp, Inc.'s outstanding shares of common stock will be owned by Magyar
Bancorp, MHC, our proposed New Jersey-chartered mutual holding company parent.
Magyar Bancorp, Inc. is the proposed holding company for Magyar Bank. An
application has been filed with Nasdaq and we expect that the shares of common
stock of Magyar Bancorp, Inc. will be quoted on the Nasdaq National Market under
the symbol "MGYR."

        We must sell a minimum of 1,683,000 shares in order to complete the
reorganization and the stock offering. We will terminate the stock offering if
we do not sell the minimum number of shares. We may sell up to 2,618,550 shares
without resoliciting subscribers. The stock offering is scheduled to expire at
12:00 noon on [expiration date]. We may extend the expiration date without
notice to you, until [extension date]. No extension may go beyond __________,
2007.

        The minimum purchase is 25 shares. The maximum purchase that an
individual may make through a single qualifying deposit account is 25,000 shares
of common stock, and no person by himself, or with an associate or group of
persons acting in concert may purchase more than 35,000 shares of common stock.
For further information concerning the limitations on purchases of common stock,
see "The Reorganization and the Stock Offering--Limitations on Purchase of
Shares." Once submitted, orders are irrevocable unless the stock offering is
terminated or extended beyond [extension date]. Funds received during the stock
offering will be held in an account at Magyar Bank and will bear interest at our
passbook savings rate, which is currently ____% per annum. If the stock offering
is terminated, subscribers will have their funds returned promptly, with
interest. If the stock offering is extended beyond [extension date] or there is
a resolicitation of subscribers, we will notify you, and you will have the
opportunity to renew, change or cancel your order. If you do not provide us with
a positive indication of your intent to renew your order, your funds will be
returned to you with interest.

        Ryan Beck & Co., Inc. will use its best efforts to assist us in selling
our shares of common stock, but is not obligated to purchase any of the shares
of common stock that are being offered for sale. The shares are being offered at
$10.00 per share. Subscribers will not pay any commissions to purchase shares of
common stock in the stock offering. There is currently no public market for the
shares of common stock.

    THIS INVESTMENT INVOLVES RISK, INCLUDING THE POSSIBLE LOSS OF PRINCIPAL.

              PLEASE READ THE "RISK FACTORS" BEGINNING ON PAGE 17.

================================================================================


                                OFFERING SUMMARY
                             PRICE: $10.00 PER SHARE

                                                    MINIMUM             MIDPOINT            MAXIMUM          ADJUSTED MAXIMUM
                                                ---------------      ---------------    ---------------      ----------------
                                                                                                 
Number of shares.............................         1,683,000            1,980,000          2,277,000             2,618,550
Estimated offering expenses including
 underwriting commissions and expenses (1)...   $       773,000      $       801,000    $       828,000      $        859,000
Net proceeds.................................   $    16,057,000      $    18,999,000    $    21,942,000      $     25,326,500
Net proceeds per share.......................   $          9.54      $          9.60    $          9.64      $           9.67

- ---------------------------
(1)  See "The Reorganization and the Stock Offering--Plan of Distribution and
     Marketing Arrangements" for a discussion of Ryan Beck & Co., Inc.'s
     compensation for this stock offering.

        THESE SECURITIES ARE NOT DEPOSITS OR SAVINGS ACCOUNTS AND ARE NOT
INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER
GOVERNMENTAL AGENCY.

        NONE OF THE SECURITIES AND EXCHANGE COMMISSION, THE BOARD OF GOVERNORS
OF THE FEDERAL RESERVE SYSTEM, THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE
NEW JERSEY DEPARTMENT OF BANKING AND INSURANCE, NOR ANY STATE SECURITIES
REGULATOR HAS APPROVED OR DISAPPROVED THESE SECURITIES OR HAS DETERMINED IF THIS
PROSPECTUS IS ACCURATE OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

                           ---------------------------
                              RYAN BECK & CO., INC.
                           ---------------------------
                The date of this prospectus is November ___, 2005



                                      [MAP]



                                TABLE OF CONTENTS

SUMMARY........................................................................1
RISK FACTORS..................................................................17
FORWARD LOOKING STATEMENTS....................................................24
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA................................25
HOW WE INTEND TO USE THE PROCEEDS FROM THE REORGANIZATION AND THE
  STOCK OFFERING..............................................................27
OUR POLICY REGARDING DIVIDENDS................................................28
MARKET FOR THE COMMON STOCK...................................................29
REGULATORY CAPITAL COMPLIANCE.................................................30
CAPITALIZATION................................................................31
PRO FORMA DATA................................................................33
COMPARISON OF VALUATION AND PRO FORMA INFORMATION WITH AND WITHOUT
  THE FOUNDATION..............................................................39
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
  RESULTS OF OPERATIONS OF MAGYAR BANCORP, INC................................40
BUSINESS OF MAGYAR BANCORP, INC...............................................58
BUSINESS OF MAGYAR BANK.......................................................58
FEDERAL AND STATE TAXATION....................................................84
SUPERVISION AND REGULATION....................................................86
MANAGEMENT...................................................................100
THE REORGANIZATION AND THE STOCK OFFERING....................................114
MAGYAR BANK CHARITABLE FOUNDATION............................................137
RESTRICTIONS ON THE ACQUISITION OF MAGYAR BANCORP, INC. AND MAGYAR BANK......141
DESCRIPTION OF CAPITAL STOCK OF MAGYAR BANCORP, INC..........................145
TRANSFER AGENT AND REGISTRAR.................................................146
LEGAL AND TAX MATTERS........................................................146
EXPERTS......................................................................146
WHERE YOU CAN FIND MORE INFORMATION..........................................147
REGISTRATION REQUIREMENTS....................................................147
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS...................................F-1



                                     SUMMARY

        THE FOLLOWING SUMMARY EXPLAINS SELECTED INFORMATION REGARDING THE MUTUAL
HOLDING COMPANY REORGANIZATION, THE OFFERING OF SHARES OF COMMON STOCK BY MAGYAR
BANCORP, INC. AND THE BUSINESS OF MAGYAR BANK. HOWEVER, NO SUMMARY CAN CONTAIN
ALL THE INFORMATION THAT MAY BE IMPORTANT TO YOU. FOR ADDITIONAL INFORMATION,
YOU SHOULD READ THIS PROSPECTUS CAREFULLY, INCLUDING THE FINANCIAL STATEMENTS
AND THE NOTES TO THE FINANCIAL STATEMENTS OF MAGYAR BANK.

THE COMPANIES

MAGYAR BANCORP, MHC

        Upon completion of the reorganization and the stock offering, Magyar
Bancorp, MHC will be the New Jersey-chartered mutual holding company of Magyar
Bancorp, Inc. Magyar Bancorp, MHC is not currently an operating company. After
the completion of the reorganization and the stock offering, Magyar Bancorp, MHC
is expected to own 54.03% of the outstanding shares of common stock of Magyar
Bancorp, Inc. So long as Magyar Bancorp, MHC exists, it will be required to own
a majority of the voting stock of Magyar Bancorp, Inc. The executive office of
Magyar Bancorp, MHC will be located at 400 Somerset Street, New Brunswick, New
Jersey 08903, and its telephone number will be 732-342-7600. Magyar Bancorp, MHC
will be subject to comprehensive regulation and examination by the Board of
Governors of the Federal Reserve System and the New Jersey Department of Banking
and Insurance.

MAGYAR BANCORP, INC.

        Magyar Bancorp, Inc. will be the Delaware-chartered mid-tier stock
holding company of Magyar Bank. Magyar Bancorp, Inc. is not currently an
operating company. Upon completion of the reorganization and stock offering,
Magyar Bancorp, Inc. will own 100% of the outstanding shares of common stock of
Magyar Bank. Magyar Bancorp, Inc.'s executive office will be located at 400
Somerset Street, New Brunswick, New Jersey 08903, and its telephone number is
732-342-7600.

MAGYAR BANK

        Magyar Bank is a New Jersey-chartered savings bank headquartered in New
Brunswick, New Jersey that was originally founded in 1922 as a New Jersey
building and loan. In 1954, Magyar Bank converted to a New Jersey savings and
loan association, before converting to the New Jersey savings bank charter in
1993. We conduct business from our main office located at 400 Somerset Street,
New Brunswick, New Jersey, and our three branch offices located in North
Brunswick, South Brunswick and New Brunswick, New Jersey. The telephone number
at our main office is 732-342-7600. At June 30, 2005, our assets totaled $325.1
million, our deposits totaled $259.1 million and our retained earnings were
$23.2 million.

        We are in the business of attracting deposits from the public through
our branch network and borrowing funds to originate loans and to invest in
securities. We originate mortgage loans secured by one- to four-family
residential real estate (including home equity lines of credit) and commercial
real estate, as well as commercial business loans and construction loans. We
also



originate consumer loans, the majority of which are secured demand loans. We
offer a variety of deposit accounts and emphasize exceptional customer service.
Our investment securities consist primarily of mortgage-back securities and U.S.
Government and Federal Agency obligations. We are subject to comprehensive
regulation and examination by both the New Jersey Department of Banking and
Insurance and the Federal Deposit Insurance Corporation.

BUSINESS STRATEGY

        Our business strategy is to grow and improve profitability by:

        o       expanding our retail banking franchise through de novo branching
                and, potentially, acquisitions;

        o       expanding and strengthening our customer base by offering new
                products and services;

        o       increasing our loan portfolio and, in particular, commercial
                real estate, commercial business and construction loans;

        o       reducing our reliance on net interest income by increasing fee
                income from a variety of products and services, such as fixed
                and variable annuities, retirement and investment planning, life
                insurance and long-term care insurance;

        o       maintaining asset quality;

        o       managing our exposure to interest rate risk; and

        o       improving operating efficiencies and cost control.

        A full description of our products and services begins on page 58 of
this prospectus. See also "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Business Strategy" for a discussion of our
business strategy.

OUR REORGANIZATION INTO A MUTUAL HOLDING COMPANY AND THE STOCK OFFERING

        We do not have stockholders in our current mutual form of ownership. The
reorganization is a series of transactions by which we will convert our
corporate structure from our current status as a mutual savings bank to the
mutual holding company form of ownership. Following the reorganization, Magyar
Bank will become a New Jersey-chartered stock savings bank subsidiary of Magyar
Bancorp, Inc. Magyar Bancorp, Inc. will be a majority-owned subsidiary of Magyar
Bancorp, MHC. Our depositors will continue to have the same rights in Magyar
Bancorp, MHC as they have in Magyar Bank. As a New Jersey-chartered stock
savings bank, we will continue to be subject to the regulation and supervision
of the New Jersey Department of Banking and Insurance and the Federal Deposit
Insurance Corporation. Also, upon consummation of the reorganization and stock
offering, Magyar Bancorp, MHC and Magyar Bancorp, Inc. will be registered with
the Board of Governors of the Federal Reserve System as bank holding companies,
and will be subject to Board of Governors of the Federal Reserve System
regulations, supervision and reporting requirements.


                                       2


        The primary reasons for our decision to reorganize into a mutual holding
company and conduct the offering are to establish an organizational structure
that will enable us to compete more effectively in the financial services
marketplace, offer our depositors, employees, management and directors an equity
ownership interest in Magyar Bank and thereby obtain an economic interest in its
future success, and increase our capital to support future growth and
profitability.

        Our new structure will permit us to issue capital stock, which is a
source of capital not available to a mutual savings bank.

        The reorganization and the capital raised in the offering are expected
to:

        o       allow us to grow through whole bank or branch acquisitions or de
                novo branching;

        o       increase our lending capacity by providing us with additional
                capital to support new loans and higher lending limits;

        o       increase our capacity to invest in securities, including
                mortgage-backed securities;

        o       increase our capital base, which will provide greater
                flexibility to invest in longer-term, higher-yielding assets;
                and

        o       allow us to pay cash dividends and repurchase shares of our
                common stock.

        The reorganization and stock offering also will allow us to establish
stock benefit plans for management and employees which will permit us to attract
and retain qualified personnel.

        Unlike a standard conversion transaction in which all of the common
stock issued by the converting savings bank is sold to the public, in a mutual
holding company reorganization only a minority of the converting bank's stock is
sold to the public. A majority of the outstanding shares of common stock must be
held by the mutual holding company. Consequently, the shares that we are
permitted to sell in the stock offering represent a minority of our outstanding
shares. As a result, a mutual holding company offering raises less than half of
the capital of a standard conversion offering. Based on these restrictions and
our board of directors' evaluation of our capital needs, our board of directors
has decided to offer 44.20% of our outstanding shares of common stock for sale
in the offering, and 54.03% of our shares will be retained by Magyar Bancorp,
MHC. The board of directors determined that offering 44.20% of our outstanding
shares of common stock for sale in the offering would enable management to more
effectively invest the capital raised in the offering. We also intend to
contribute up to 91,080 shares of common stock, or 1.77% of the shares of Magyar
Bancorp, Inc. that will be outstanding following the offering, and $500,000 in
cash to a charitable foundation established by Magyar Bank.


                                       3


        The following chart shows our corporate structure following the
reorganization and stock offering:

   -----------------------------            --------------------------------
                                                  Public Stockholders
       Magyar Bancorp, MHC                     (Including the Charitable
                                                      Foundation)
   -----------------------------            --------------------------------

      54.03%                                                    45.97%
        of                                                        of
   common stock                                              common stock
            -------------------------------------------------------
                             Magyar Bancorp, Inc.
            -------------------------------------------------------

                                               100% of common stock
            -------------------------------------------------------
                                 Magyar Bank
            -------------------------------------------------------

TERMS OF THE STOCK OFFERING

        We are offering between 1,683,000 and 2,277,000 shares of common stock
of Magyar Bancorp, Inc. to eligible depositors, our tax-qualified plans,
including an employee stock ownership plan, and, to the extent shares remain
available, to the public. The maximum number of shares that we sell in the stock
offering may increase by up to 15%, to 2,618,550 shares, as a result of strong
demand for the shares of common stock in the stock offering and/or positive
changes in financial markets in general and with respect to financial
institution stocks in particular. Unless the estimated pro forma market value of
Magyar Bancorp, Inc. decreases below $38,073,200 or increases above $59,237,420,
you will not have the opportunity to change or cancel your stock order once
submitted. The offering price of the shares of common stock is $10.00 per share.
Ryan Beck & Co., Inc., our marketing advisor in connection with the stock
offering, will use its best efforts to assist us in selling our shares of common
stock, but Ryan Beck & Co., Inc. is not obligated to purchase any shares in the
stock offering.

        We also intend to contribute up to 104,742 shares of common stock (at
the adjusted maximum of the offering range), or 1.77% of the shares of Magyar
Bancorp, Inc. that will be outstanding following the offering, and $500,000 in
cash to a charitable foundation established by Magyar Bank.

PERSONS WHO MAY ORDER STOCK IN THE STOCK OFFERING

        We are offering the shares of common stock of Magyar Bancorp, Inc. in a
"subscription offering" in the following order of priority:

        (1)     Depositors who had accounts at Magyar Bank with aggregate
                balances of at least $50 as of the close of business on June 30,
                2004;

        (2)     The Magyar Bank tax-qualified employee plans, including the
                employee stock ownership plan and Magyar Bank's existing 401(k)
                plan;

        (3)     Depositors who had accounts at Magyar Bank with aggregate
                balances of at least $50 as of the close of business on
                September 30, 2005; and


                                       4


        (4)     Depositors who had accounts at Magyar Bank with aggregate
                balances of at least $50 as of the close of business on [voting
                record date].

        If any shares of our common stock remain unsold in the subscription
offering, we may offer such shares for sale in a community offering. Natural
persons residing in Middlesex and Somerset Counties, New Jersey, will have a
purchase preference in any community offering. Shares also may be offered to the
general public. The community offering, if any, may commence concurrently with,
during or promptly after, the subscription offering. We also may offer shares of
common stock not purchased in the subscription offering or the community
offering through a syndicate of broker-dealers in what is referred to as a
syndicated community offering. The syndicated community offering, if necessary,
would be managed by Ryan Beck & Co., Inc. We have the right to accept or reject,
in our sole discretion, any orders received in the community offering or the
syndicated community offering.

        To ensure a proper allocation of stock, each eligible account holder
must list on his or her stock order form all deposit accounts in which he or she
had an ownership interest on June 30, 2004, September 30, 2005 or [voting record
date], as applicable. Failure to list an account, or providing incorrect
information, could result in the loss of all or part of a subscriber's stock
allocation. We will strive to identify your ownership in all accounts, but we
cannot guarantee that we will identify all accounts in which you have an
ownership interest. Our interpretation of the terms and conditions of the plan
of reorganization and of the acceptability of the order forms will be final.

LIMITS ON YOUR PURCHASE OF SHARES OF COMMON STOCK

        The minimum purchase is 25 shares of common stock. Generally, no
individual, or individuals through a single qualifying deposit account, may
purchase more than $250,000 (25,000 shares of common stock). If any of the
following persons purchase shares of common stock, their purchases, when
combined with your purchases, cannot exceed $350,000 (35,000 shares):

        o       your spouse, or relatives of you or your spouse living in your
                house;

        o       companies or other entities in which you have a 10% or greater
                equity or substantial beneficial interest or in which you serve
                as a senior officer or partner;

        o       a trust or other estate, if you have a substantial beneficial
                interest in the trust or estate or you are a trustee or
                fiduciary for the trust or other estate; or

        o       other persons who may be acting together with you (including,
                but not limited to, persons who file jointly a Schedule 13G or
                Schedule 13D Beneficial Ownership Report with the Securities and
                Exchange Commission).

        Unless we determine otherwise, persons having the same address and
persons exercising subscription rights through qualifying deposit accounts
registered to the same address will be subject to the overall purchase
limitations. A detailed discussion of the limitations on purchases


                                       5


of common stock by an individual, associates and persons acting together is set
forth under the caption "The Reorganization and the Stock Offering--Limitations
on Purchase of Shares."

        We may increase or decrease the purchase limitations in the stock
offering at any time.

        Our employee stock ownership plan intends to purchase 8.0% of the shares
sold in the stock offering and issued to the charitable foundation, without
regard to these purchase limitations.

HOW WE DETERMINED TO OFFER BETWEEN 1,683,000 SHARES AND 2,277,000 SHARES

        The decision to offer between 1,683,000 shares and 2,277,000 shares,
subject to adjustment, which is our offering range, is based on an independent
appraisal of our pro forma market value prepared by FinPro, Inc., a firm
experienced in appraisals of financial institutions. FinPro, Inc. is of the
opinion that as of September 2, 2005, the estimated pro forma market value of
the common stock of Magyar Bancorp, Inc. on a fully-converted basis was between
$38,073,200 and $51,510,800, with a midpoint of $44,792,000. The term "fully
converted" assumes that 100% of our shares of common stock had been sold to the
public, as opposed to the 44.20% that will be sold in the stock offering.

        In preparing its appraisal, FinPro, Inc. considered the information
contained in this prospectus, including Magyar Bancorp, Inc.'s consolidated
financial statements. FinPro, Inc. also considered the following factors, among
others:

        o       the present and projected operating results and financial
                condition of Magyar Bancorp, Inc. and Magyar Bank, and the
                economic and demographic conditions in Magyar Bank's existing
                market areas;

        o       certain historical, financial and other information relating to
                Magyar Bank;

        o       a comparative evaluation of the operating and financial
                statistics of Magyar Bank with those of other similarly situated
                publicly traded thrifts and mutual holding companies (peer
                group);

        o       the impact of the stock offering on Magyar Bancorp, Inc.'s
                consolidated net worth and earnings potential; and

        o       the trading market for securities of comparable institutions and
                general conditions in the market for such securities.

        We also intend to contribute up to 104,742 shares of common stock (at
the adjusted maximum of the offering range), or 1.77% of the shares of Magyar
Bancorp, Inc. that will be outstanding following the offering, and $500,000 in
cash to a charitable foundation established by Magyar Bank. The intended
contribution of cash and common stock to the charitable foundation has the
effect of reducing our estimated pro forma valuation. See "Comparison of
Valuation and Pro Forma Information With and Without the Charitable Foundation."


                                       6


        In reviewing the appraisal prepared by FinPro, Inc., the Board of
Directors considered the methodologies and the appropriateness of the
assumptions used by FinPro, Inc. in addition to the factors listed above. The
Board of Directors believes these assumptions are reasonable.

        The Board of Directors determined the common stock should be sold at
$10.00 per share and that 44.20% of the shares of Magyar Bancorp, Inc. common
stock should be offered for sale in the stock offering. Based on the estimated
valuation range and the $10.00 per share purchase price, the number of shares of
Magyar Bancorp, Inc. common stock that will be outstanding upon completion of
the stock offering will range from 3,807,320 to 5,151,080 (subject to adjustment
to 5,923,742), and the number of shares of Magyar Bancorp, Inc. common stock
that will be sold in the stock offering will range from 1,683,000 shares to
2,277,000 shares (subject to adjustment to 2,618,550), with a midpoint of
1,980,000 shares. The number of shares that Magyar Bancorp, MHC will own after
the stock offering will range from 2,057,000 to 2,783,000 (subject to adjustment
to 3,200,450). The number of shares of common stock that the charitable
foundation will own after the stock offering will range from 67,320 to 91,080
(subject to adjustment to 104,742).

        The appraisal will be updated before we complete the stock offering. If
the estimated pro forma market value of the common stock of Magyar Bancorp, Inc.
at that time is either below $38,073,200 or above $59,237,420, then Magyar
Bancorp, Inc. may: terminate the stock offering and return all funds promptly;
extend the stock offering or hold a new subscription or community offering, or
both; establish a new offering range and commence a resolicitation of
subscribers; or take such other actions as may be permitted by the plan of
reorganization. Under any such circumstances, we will notify you, and you will
have the opportunity to renew, change or cancel your order. If you do not
provide us with a positive indication of your intention to renew your order,
your funds will be returned to you with interest at our passbook savings rate.

        Two measures that investors often use to analyze an issuer's stock are
the ratio of the offering price to the issuer's tangible book value and the
ratio of the offering price to the issuer's annual net income. According to
FinPro, Inc., while appraisers (as well as investors) use both ratios to
evaluate an issuer's stock, the price to tangible book value ratio has
historically been the most frequently used method due to the volatility of
earnings in the thrift industry in the early-to-mid 1990s and, generally, the
lower price to earnings multiples of recently converted institutions, and more
recently, volatile interest rates. FinPro, Inc. considered both of these ratios,
among other factors, in preparing its appraisal. Tangible book value is the same
as tangible equity, and represents the difference between the issuer's tangible
assets and liabilities.

        FinPro, Inc. considered the information contained in the following
table, which presents a summary of selected pricing ratios for peer group
companies and for us (on an adjusted core earnings basis). As Magyar Bancorp,
Inc. and the individual peer companies have different percentages of shares
owned by public stockholders, FinPro, Inc. relied on ratios that assume the full
conversion of Magyar Bancorp, Inc. and all of the peer companies. The peer group
consists of 12 publicly traded mutual holding companies that FinPro, Inc.
considered comparable to Magyar Bancorp, Inc. FinPro, Inc.'s appraisal is based
on a comparison of financial and other characteristics of Magyar Bancorp, Inc.
relative to the peer group. A share of common stock is priced at 52.63 times and
66.67 times our pro forma fully converted last twelve months' core earnings, at
the midpoint and adjusted maximum of the valuation range, respectively. The
common stock is valued at 73.64% and 80.97% of our pro forma fully converted
tangible


                                       7


book value, at the midpoint and adjusted maximum of the valuation range,
respectively. As of September 2, 2005 the median trading price of the peer group
companies was 32.07 times their last twelve months' core earnings per share on a
fully converted basis and 93.36% of their fully converted tangible book value
per share. At the midpoint of the value range, Magyar Bancorp, Inc. is priced at
a 64.12% premium on a fully converted core earnings basis and a 21.07% discount
on a fully converted tangible book value basis relative to the peer group
median. At the adjusted maximum of the value range, Magyar Bancorp, Inc. is
priced at a 107.90% premium on a fully converted core earnings basis and an
13.27% discount on a fully converted tangible book value basis relative to the
peer group median.

                                           AT OR FOR THE 12 MONTHS ENDED
                                                   JUNE 30, 2005
                                   ---------------------------------------------
                                      PRICE-TO-CORE           PRICE-TO-TANGIBLE
                                    EARNINGS MULTIPLE (1)     BOOK VALUE RATIO
                                   ----------------------    -------------------
MAGYAR BANCORP, INC. (2)
Minimum..........................         50.00x                    69.20%
Midpoint.........................         52.63x                    73.64%
Maximum..........................         62.50x                    77.34%
Maximum, as adjusted.............         66.67x                    80.97%

PEER GROUP (3)
Average..........................         33.97x                    94.46%
Median...........................         32.07x                    93.36%
- ---------------------------
(1)  The price-to-core earnings multiples set forth above reflect the
     recognition of compensation expense in accordance with recently finalized
     rules issued by the Financial Accounting Standards Board and the Securities
     and Exchange Commission requiring public companies to expense the
     grant-date fair value of stock options granted to officers, directors and
     employees. The implementation of this accounting rule will increase our
     compensation costs over the vesting period of the options. FinPro, Inc.
     assumed that the entire stock option plan would be expensed over a
     five-year period. In calculating the fully converted pricing multiples
     FinPro, Inc. assumed that the peer group implemented an employee stock
     ownership plan and stock-based incentive plans, as part of their second
     step conversions, and factored in the expensing of stock options. The pro
     forma information beginning on page 33 reflects an estimated expense for
     the stock option plan that may be adopted by Magyar Bancorp, Inc. and the
     resulting effect on the pro forma price-to-earnings multiples for Magyar
     Bancorp, Inc.
(2)  Based on Magyar Bank's financial data as of and for the twelve months ended
     June 30, 2005.
(3)  Reflects earnings for the most recent twelve-month period for which data
     were publicly available.

        THE INDEPENDENT APPRAISAL DOES NOT INDICATE AFTER-MARKET TRADING VALUE.
DO NOT ASSUME OR EXPECT THAT MAGYAR BANCORP, INC.'S VALUATION AS INDICATED ABOVE
MEANS THAT THE COMMON STOCK WILL TRADE AT OR ABOVE THE $10.00 PURCHASE PRICE
AFTER THE STOCK OFFERING.

AFTER-MARKET STOCK PRICE PERFORMANCE PROVIDED BY INDEPENDENT APPRAISER

        The following table presents stock price appreciation information for
all mutual holding company initial public offerings completed between January 1,
2005 and September 2, 2005.


                                       8


          MUTUAL HOLDING COMPANY OFFERINGS WITH COMPLETED CLOSING DATES
                  BETWEEN JANUARY 1, 2005 AND SEPTEMBER 2, 2005



                                                                                   PERCENT CHANGE SINCE IPO
                                                                      ---------------------------------------------------
                                                                                      AFTER         AFTER         AFTER
COMPANY NAME                                             IPO DATE     AFTER 1 DAY     1 WEEK       1 MONTH      3 MONTHS
- ------------                                            ----------    -----------   ----------   -----------   ----------
                                                                              (%)          (%)           (%)          (%)
                                                                                                
Ottawa Savings Bancorp, Inc. (MHC)                      07/15/2005         10.00         5.00          7.00           NA
United Financial Bancorp, Inc. (MHC)                    07/13/2005         17.50        15.70         17.00           NA
Colonial Bankshares, Inc. (MHC)                         06/30/2005          6.00         6.90          7.50           NA
Heritage Financial Group (MHC)                          06/30/2005          7.50         7.20          9.30           NA
North Penn Bancorp, Inc. (MHC)                          06/02/2005         10.00         2.50          1.50         1.50
Rockville Financial, Inc. (MHC)                         05/23/2005          4.80        10.50         19.60        38.90
FedFirst Financial Corp. (MHC)                          04/07/2005         (6.60)       (7.10)       (14.50)       (9.00)
Brooklyn Federal Bancorp, Inc. (MHC)                    04/06/2005         (0.50)       (0.10)        (5.00)        7.90
Prudential Bancorp, Inc. of Pennsylvania (MHC)          03/30/2005         (1.50)       (6.50)       (12.50)        8.40
Kentucky First Federal Bancorp (MHC)                    03/03/2005          7.90        11.00         12.40        15.50
Kearny Financial Corp. (MHC)                            02/24/2005         13.90        14.30         10.80         6.00
Home Federal Bancorp, Inc. of Louisiana (MHC)           01/21/2005         (1.00)        0.00         (0.80)       (6.00)
BV Financial, Inc. (MHC)                                01/14/2005         (6.50)       (4.00)        (1.50)       (8.60)
Georgetown Bancorp, Inc. (MHC)                          01/06/2005          2.00         0.00          0.50        (3.50)
- --------------------------------------------------------------------------------------------------------------------------
AVERAGE:                                                                    4.54         3.96          3.66         5.11
MEDIAN:                                                                     5.40         3.75          4.25         3.75
- --------------------------------------------------------------------------------------------------------------------------


        Stock prices of some recent mutual holding company offerings have
decreased below their initial offering prices. For example, while the above
table illustrates an average appreciation of 4.25% after one month of trading,
the stock of 5 companies were trading below their initial offering price after
one month of trading. The table above presents only short-term historical
information on stock price performance, which may not be indicative of the
longer-term performance of such stock prices. It is also not intended to predict
how shares of our common stock may perform following the offering.

        The market price of any particular company's stock is subject to various
factors, including the amount of proceeds a company raises and management's
ability to deploy proceeds (such as through investments, the acquisition of
other financial institutions or other businesses, the payment of dividends and
common stock repurchases). In addition, stock prices may be affected by general
market conditions, the interest rate environment, the market for financial
institutions, merger or takeover transactions, the presence of professional and
other investors who purchase stock on speculation, as well as other
unforeseeable events not necessarily in the control of management or the board
of directors.

        FinPro, Inc. advised the Board of Directors that the appraisal was
prepared in conformance with the regulatory appraisal methodology. That
methodology requires a valuation based on an analysis of the trading prices of
comparable public companies whose stocks have traded for at least one year prior
to the valuation date. FinPro, Inc. also advised the Board of Directors that the
aftermarket trading experience of recent transactions was considered in the
appraisal as a general indicator of current market conditions, but was not
relied upon as a primary valuation methodology.


                                       9


        BEFORE YOU MAKE AN INVESTMENT DECISION, WE URGE YOU TO CAREFULLY READ
THIS PROSPECTUS, INCLUDING, BUT NOT LIMITED TO, THE SECTION ENTITLED "RISK
FACTORS" BEGINNING ON PAGE 17.

OUR OFFICERS, DIRECTORS AND EMPLOYEES WILL RECEIVE ADDITIONAL COMPENSATION AND
BENEFIT PROGRAMS AFTER THE REORGANIZATION AND STOCK OFFERING

        The Board of Directors of Magyar Bank has adopted an employee stock
ownership plan, which will award shares of our common stock to eligible
employees primarily based on their compensation. It is expected that our
employee stock ownership plan will purchase 8.0% of the shares sold in the stock
offering and issued to the charitable foundation, and that Magyar Bank's
existing 401(k) plan will purchase shares of common stock in the offering to the
extent shares are available. Additionally, we may implement stock-based
incentive plans that will provide for grants of stock options and restricted
stock.

        In addition to shares purchased by the employee stock ownership plan, we
may grant options and awards under the stock-based incentive plan. If the
stock-based incentive plan is implemented and approved by stockholders within
one year of the completion of the stock offering, the number of options granted
or shares awarded under the stock-based incentive plan may not exceed 10% and
4%, respectively, of the shares sold in the offering and issued to the
charitable foundation.

        The employee stock ownership plan and the stock-based incentive plan
will increase our future compensation costs, thereby reducing our earnings. The
Financial Accounting Standards Board and the Securities and Exchange Commission
recently finalized rules that require public companies to expense the grant-date
fair value of stock options granted to officers, directors and employees by
their first fiscal year beginning after June 15, 2005, which, for us, is the
fiscal year beginning October 1, 2005. Since all stock options will be granted
after October 1, 2005, we will expense the grant-date fair value of such stock
options. Recognizing an expense equal to the grant-date fair value of stock
options will increase our compensation costs over the vesting period of the
options. Additionally, stockholders will experience a reduction in their
ownership interest if we issue new shares of our common stock to fund stock
options and stock awards. See "Risk Factors--Risks Related to the Offering--Our
Stock-Based Incentive and Benefit Plans Will Increase Our Costs, Which Will
Reduce Our Income" and "Management--Stock Benefit Plans."

        The following table summarizes the stock benefits that our officers,
directors and employees may receive following the reorganization and stock
offering at the maximum of the offering range and assuming that we initially
implement a stock-based incentive plan granting options to purchase 10% of the
shares sold in the offering and issued to the charitable foundation, and
awarding shares of common stock equal to 4% of the shares sold in the offering
and issued to the charitable foundation. In the table below, it is assumed that,
at the maximum of the offering range, a total of 2,368,080 shares will be sold
to the public and issued to the charitable foundation, and a total of 5,151,080
shares will be outstanding after the offering, including shares issued to Magyar
Bancorp, MHC and to the charitable foundation.


                                       10



                                                                                     VALUE OF BENEFITS
  NUMBER OF                                       INDIVIDUALS ELIGIBLE TO             BASED ON MAXIMUM
   SHARES                  PLAN                       RECEIVE AWARDS                OF OFFERING RANGE (1)
- -------------  -----------------------------    -----------------------------      ----------------------
                                                                                       (IN THOUSANDS)
                                                                              
   189,446     Employee stock ownership plan    All employees                          $   1,894,460
    94,723     Stock awards                     Directors, officers and employees      $     947,230
   236,808     Stock options                    Directors, officers and employees      $     906,975

- ---------------------------
(1)  The actual value of the stock awards will be determined based on their fair
     value as of the date the grants are made. For purposes of this table, fair
     value is assumed to be the offering price of $10.00 per share. The fair
     value of stock options has been estimated at $3.83 per option using the
     Black-Scholes option pricing model with the following assumptions: a
     grant-date share price and option exercise price of $10.00; dividend yield
     of zero; expected option life of 10 years; risk free interest rate of 3.97%
     (based on the ten-year Treasury Note rate); and a volatility rate of 16.65%
     based on an index of publicly traded mutual holding company institutions.
     The actual expense of the stock options will be determined by the
     grant-date fair value of the options, which will depend on a number of
     factors, including the valuation assumptions used in the option pricing
     model ultimately adopted.

        The value of the restricted shares of common stock will be based on the
price of Magyar Bancorp, Inc.'s common stock at the time those shares are
awarded, which, subject to stockholder approval, cannot occur until at least six
months after the reorganization. The following table presents the total value of
all restricted shares to be available for award and issuance under the
stock-based incentive plan, assuming the shares for the plan are purchased or
issued in a range of market prices from $8.00 per share to $14.00 per share.



                                                                                                   108,932 SHARES
                         70,013 SHARES            82,368 SHARES            94,723 SHARES         AWARDED AT ADJUSTED
                       AWARDED AT MINIMUM      AWARDED AT MIDPOINT      AWARDED AT MAXIMUM       MAXIMUM OF OFFERING
    SHARE PRICE        OF OFFERING RANGE        OF OFFERING RANGE        OF OFFERING RANGE              RANGE
- ------------------  -----------------------  -----------------------  -----------------------  -----------------------
                                     (IN THOUSANDS, EXCEPT PRICE PER SHARE DATA)
                                                                                         
      $ 8.00               $   560,102             $   658,944              $   757,786              $   871,453
      $10.00               $   700,128             $   823,680              $   947,232              $ 1,089,317
      $12.00               $   840,154             $   988,416              $ 1,136,678              $ 1,307,180
      $14.00               $   980,179             $ 1,153,152              $ 1,326,125              $ 1,525,044


        The grant-date fair value of the options granted under the stock-based
incentive plan will be based in part on the price of Magyar Bancorp, Inc.'s
common stock at the time the options are granted, which, subject to stockholder
approval, cannot occur until at least six months after the reorganization. The
value will also depend on the various assumptions utilized in estimating the
value using the Black-Scholes option pricing model. The following table presents
the total estimated value of the options to be available for grant under the
stock option plan, assuming the market price and exercise price for the stock
options are equal and the range of market prices for the shares is $8.00 per
share to $14.00 per share.



                                               175,032 OPTIONS       205,920 OPTIONS       236,808 OPTIONS      272,329 OPTIONS
 MARKET/EXERCISE       GRANT-DATE FAIR          AT MINIMUM OF         AT MIDPOINT OF        AT MAXIMUM OF     AT ADJUSTED MAXIMUM
      PRICE            VALUE PER OPTION        OFFERING RANGE        OFFERING RANGE        OFFERING RANGE      OF OFFERING RANGE
- ------------------  ----------------------  --------------------  --------------------  --------------------  --------------------
                                           (IN THOUSANDS, EXCEPT PRICE PER SHARE DATA)
                                                                                                   
      $ 8.00               $   3.06              $   535,957           $   630,538          $   725,119           $   833,887
      $10.00               $   3.83              $   670,373           $   788,674          $   906,975           $ 1,043,021
      $12.00               $   4.59              $   803,936           $   945,807          $ 1,087,678           $ 1,250,830
      $14.00               $   5.36              $   937,925           $ 1,103,442          $ 1,268,958           $ 1,459,301


OUR ISSUANCE OF SHARES OF COMMON STOCK TO THE CHARITABLE FOUNDATION

        To further our commitment to our local community, we intend to establish
a charitable foundation as part of the offering. We will contribute cash in the
amount of $500,000 and issue


                                       11


shares of our common stock, ranging from 67,320 shares at the minimum of the
valuation range to 91,080 shares at the maximum of the valuation range, which
shares will have a value of $673,200 at the minimum of the valuation range and
$910,800 at the maximum of the valuation range, based on the $10.00 per share
offering price. As a result of the issuance of shares and the contribution of
cash to the charitable foundation, we will record an after-tax expense of
approximately $704,000 at the minimum of the valuation range and of
approximately $847,000 at the maximum of the valuation range, during the quarter
in which the offering is completed. The charitable foundation will be dedicated
exclusively to supporting charitable causes and community development activities
in the communities in which we operate.

        Issuing shares of common stock to the charitable foundation will:

        o       dilute the voting interests of purchasers of shares of our
                common stock in the stock offering; and

        o       result in an expense, and a reduction in earnings during the
                quarter in which the contribution is made, equal to the full
                amount of the contribution to the charitable foundation, offset
                in part by a corresponding tax benefit.

        See "Risk Factors--The Contribution of Shares to the Charitable
Foundation Will Dilute Your Ownership Interests and Adversely Affect Net Income
in Fiscal Year 2006," "Comparison of Valuation and Pro Forma Information With
and Without the Charitable Foundation" and "Magyar Bank Charitable Foundation".

HOW YOU MAY PAY FOR YOUR SHARES

        In the subscription offering and the community offering you may pay for
your shares only by:

        (1)     personal check, bank check or money order payable to Magyar
                Bancorp, Inc.; or

        (2)     authorizing us to withdraw money from your deposit account(s)
                maintained with Magyar Bank (you may not authorize direct
                withdrawal from accounts with check-writing privileges; you
                should submit a check instead).

        If you wish to use your Magyar Bank individual retirement account to pay
for your shares, please be aware that federal law requires that such funds first
be transferred to a self-directed retirement account with a trustee other than
Magyar Bank. The transfer of such funds to a new trustee takes time, so please
make arrangements as soon as possible or contact the Stock Information Center
for further information. We cannot assure you that you will be able to use
retirement accounts for this purchase.

        Also, please be aware that Magyar Bank is not permitted to lend funds to
anyone for the purpose of purchasing shares of common stock in the offering.
Therefore, you may not submit Magyar Bank line of credit checks to purchase
stock in the offering.

        You can subscribe for shares of common stock in the stock offering by
delivering to Magyar Bank a signed and completed original stock order form,
together with full payment,


                                       12


provided we receive the stock order form before the end of the offering.
Payments received by Magyar Bank will be cashed immediately and placed in a
segregated savings account at Magyar Bank. We will pay interest at Magyar Bank's
passbook rate, currently ____% per annum, from the date funds are received until
completion or termination of the stock offering. Withdrawals from certificates
of deposit at Magyar Bank for the purpose of purchasing common stock in the
stock offering may be made without incurring an early withdrawal penalty. All
funds authorized for withdrawal from deposit accounts with Magyar Bank must be
in the deposit accounts at the time the stock order form is received. However,
funds will not be withdrawn from the accounts until the offering is completed
and will continue to earn interest at the applicable deposit account rate until
the completion of the stock offering. A hold will be placed on those funds when
your stock order is received, making the designated funds unavailable to you.
After we receive an order, the order cannot be revoked or changed, except with
our consent. Payment may not be made by wire transfer or any other electronic
transfer of funds. In addition, we are not required to accept copies or
facsimiles of order forms.

        For a further discussion regarding the stock ordering procedures, see
"The Reorganization and the Stock Offering--Prospectus Delivery and Procedure
for Purchasing Shares."

YOU MAY NOT SELL OR TRANSFER YOUR SUBSCRIPTION RIGHTS

        If you order shares of common stock in the subscription offering, you
will be required to state that you are purchasing the shares of common stock for
yourself and that you have no agreement or understanding to sell or transfer
your subscription rights. We intend to take legal action, including reporting
persons to federal or state regulatory agencies, against anyone who we believe
sells or in any way transfers his or her subscription rights. We will not accept
your stock order if we have reason to believe that you sold or transferred your
subscription rights. In addition, joint stock registration will only be allowed
if the qualified account is so registered. In addition, you may not add the
names of others for joint stock registration unless you share the same
subscription offering eligibility priority. Failure to list all deposit accounts
in which you have an interest, or providing incomplete or incorrect information,
may result in a loss of part or all of your share allocation.

DEADLINE FOR ORDERS OF COMMON STOCK

        If you wish to purchase shares of common stock, we must receive, not
simply have post-marked, your properly completed stock order form, together with
payment for the shares, no later than 12:00 noon, Eastern time, on [expiration
date], unless we extend this deadline. You may submit your stock order form by
mail using the return envelope provided, by overnight courier to the indicated
address on the stock order form, or by bringing your stock order form to our
Stock Information Center, located at our main office. WE WILL NOT ACCEPT STOCK
ORDER FORMS AT ANY OF OUR BRANCH OFFICES.

EXPIRATION OF THE STOCK OFFERING

        The subscription offering will expire at 12:00 noon, Eastern time, on
[expiration date]. We expect that the community offering, if held, would expire
at the same time. We may extend


                                       13


this expiration date without notice to you, until [extension date]. If the
subscription offering and/or community offerings extend beyond [extension date],
we will be required to resolicit subscribers before proceeding with the
offering. In such event, if you choose not to subscribe for the common stock,
your funds will be promptly returned to you with interest. No extension may go
beyond _________, 2007, which is two years after the date of the special meeting
of depositors called to consider and vote upon the reorganization.

STEPS WE MAY TAKE IF WE DO NOT RECEIVE ORDERS FOR THE MINIMUM NUMBER OF SHARES

        If we do not receive orders for at least 1,683,000 shares of common
stock after the expiration of the subscription offering and any community
offering and syndicated community offering, and we chose not to terminate the
offering, we may take several steps to sell the minimum number of shares of
common stock in the offering range. Specifically, we may

        o       increase the maximum number of shares that may be purchased by
                any subscriber (including our subscribing directors and
                officers) and/or

        o       extend the offering beyond the [expiration date] expiration
                date, provided that any such extension will require us to
                resolicit subscriptions received in the offering.

OUR POLICY REGARDING DIVIDENDS

        Following completion of the stock offering, our Board of Directors will
have the authority to declare dividends on our shares of common stock, subject
to statutory and regulatory requirements. However, no decision has been made
with respect to the amount and timing of any dividend payments. The payment and
amount of any dividend payments will depend upon a number of factors, including
the following:

        o       regulatory capital requirements,

        o       our financial condition and results of operations,

        o       tax considerations,

        o       statutory and regulatory limitations, and

        o       general economic conditions.

MARKET FOR THE SHARES OF COMMON STOCK

        We anticipate that the shares of common stock sold in the stock offering
will be quoted on the Nasdaq National Market under the symbol "MGYR". Ryan Beck
& Co., Inc. currently intends to make a market in the shares of common stock,
but it is under no obligation to do so.

HOW WE INTEND TO USE THE PROCEEDS WE RAISE FROM THE STOCK OFFERING

        Assuming we sell 2,277,000 shares of common stock in the stock offering,
resulting in estimated net proceeds of $21.9 million, we intend to distribute
the net proceeds as follows:


                                       14


        o       $11.7 million (53.19% of the net proceeds) will be contributed
                to Magyar Bank;

        o       $1.9 million (8.63% of the net proceeds) will be loaned to our
                employee stock ownership plan to fund its purchase of 8.0% of
                the shares of common stock sold in the offering and issued to
                the charitable foundation; and

        o       $8.4 million (38.18% of the net proceeds) will be retained by
                us.

        We may use the net proceeds of the stock offering to invest in
securities, to deposit funds in Magyar Bank, to finance the possible acquisition
of other financial institutions or financial service businesses, to pay
dividends or for other general corporate purposes, including repurchasing shares
of our common stock. Magyar Bank may use the proceeds it receives to make loans,
to purchase securities, to expand its banking franchise internally, through
branching or through acquisitions, and for general corporate purposes. See "How
We Intend to Use the Proceeds from the Offering." Neither Magyar Bank nor Magyar
Bancorp, Inc. is considering any specific acquisition transaction at this time.

ONCE SUBMITTED, YOUR PURCHASE ORDER MAY NOT BE REVOKED UNLESS THE STOCK OFFERING
IS TERMINATED, OR EXTENDED BEYOND [EXTENSION DATE].

        Funds that you submit by check or money order to purchase shares of our
common stock in the stock offering will be held in an interest-bearing account
until the termination or completion of the stock offering, including any
extension of the expiration date. Because completion of the stock offering will
be subject to an update of the independent appraisal, among other factors, there
may be one or more delays in the completion of the stock offering. Any orders
that you submit to purchase shares of our common stock in the stock offering are
irrevocable, and you will not have access to subscription funds or amounts
designated for deposit account withdrawal unless the stock offering is
terminated, or extended beyond [extension date].

PROPOSED STOCK PURCHASES BY MANAGEMENT

        Magyar Bank's directors and executive officers and their associates are
expected to purchase approximately 150,000 shares of common stock in the
offering, which represents 7.6% of the shares sold to the public and 3.3% of the
total shares to be outstanding after the offering at the midpoint of the
offering range. Directors and executive officers will pay the same $10.00 per
share price paid by all other persons who purchase shares in the stock offering.
These shares will be counted in determining whether the minimum of the range of
the stock offering is reached.

RESTRICTIONS ON THE ACQUISITION OF MAGYAR BANCORP, INC. AND MAGYAR BANK

        Federal regulations, as well as our mutual holding company structure,
restrict the ability of any person, firm or entity to acquire Magyar Bancorp,
Inc., Magyar Bank, or their respective capital stock. These restrictions include
the requirement that a potential acquirer of common stock obtain the prior
approval of the Board of Governors of the Federal Reserve System before
acquiring in excess of 10% of the shares of common stock of Magyar Bancorp, Inc.

        Under New Jersey law and our governing corporate instruments, at least
50.1% of Magyar Bancorp, Inc.'s voting shares must be owned by Magyar Bancorp,
MHC, as long as


                                       15


Magyar Bancorp, MHC is in existence. Magyar Bancorp, MHC will be controlled by
its Board of Directors, who will consist of persons who also are members of the
Board of Directors of Magyar Bancorp, Inc. and Magyar Bank. Magyar Bancorp, MHC
will be able to elect all members of the Board of Directors of Magyar Bancorp,
Inc., and as a general matter, will be able to control the outcome of all
matters presented to the stockholders of Magyar Bancorp, Inc. for resolution by
vote, except for matters that require a vote greater than a majority. Magyar
Bancorp, MHC, acting through its Board of Directors, will be able to control the
business and operations of Magyar Bancorp, Inc. and Magyar Bank, and will be
able to prevent any challenge to the ownership or control of Magyar Bancorp,
Inc. by public stockholders. Accordingly, a change in control of Magyar Bancorp,
Inc. and Magyar Bank cannot occur unless agreed to by the Board of Directors of
Magyar Bancorp, MHC.

POSSIBLE CONVERSION OF MAGYAR BANCORP, MHC TO STOCK FORM

        In the future, Magyar Bancorp, MHC may convert from the mutual to stock
form in a transaction commonly known as a "second-step" conversion. In a
second-step conversion, depositors of Magyar Bank would have subscription rights
to purchase common stock of Magyar Bancorp, Inc. or its successor, and the
public stockholders of Magyar Bancorp, Inc. would be entitled to exchange their
shares of common stock for an equal percentage of shares of the stock holding
company resulting from the conversion. This percentage may be adjusted to
reflect any assets owned by Magyar Bancorp, MHC.

        The Board of Directors of Magyar Bancorp, MHC has no current plan to
undertake a second-step conversion transaction. Any second-step conversion
transaction would require the approval of holders of a majority of the
outstanding shares of Magyar Bancorp, Inc. common stock (excluding shares held
by Magyar Bancorp, MHC) and the approval of a majority of the votes held by
depositors of Magyar Bank.

HOW YOU MAY OBTAIN ADDITIONAL INFORMATION REGARDING THE OFFERING

        If you have any questions regarding the offering, please call the Stock
Information Center at (800) __________, Monday through Friday between 10:00 a.m.
and 4:00 p.m., Eastern time. The Stock Information Center is located at our main
office, 400 Somerset Street, New Brunswick, New Jersey. The Stock Information
Center will be closed weekends and bank holidays.

        TO ENSURE THAT EACH PERSON RECEIVES A PROSPECTUS AT LEAST 48 HOURS PRIOR
TO THE EXPIRATION DATE OF [EXPIRATION DATE] IN ACCORDANCE WITH FEDERAL LAW, NO
PROSPECTUS WILL BE MAILED ANY LATER THAN FIVE DAYS PRIOR TO [EXPIRATION DATE] OR
HAND-DELIVERED ANY LATER THAN TWO DAYS PRIOR TO [EXPIRATION DATE]. ORDER FORMS
WILL BE DISTRIBUTED ONLY WHEN PRECEDED OR ACCOMPANIED BY A PROSPECTUS.


                                       16


                                  RISK FACTORS

- --------------------------------------------------------------------------------
   You should consider carefully the following risk factors in evaluating an
                   investment in the shares of common stock.
- --------------------------------------------------------------------------------

RISKS RELATED TO OUR BUSINESS

A SIGNIFICANT PORTION OF OUR COMMERCIAL BUSINESS, COMMERCIAL REAL ESTATE AND
CONSTRUCTION LOAN PORTFOLIO HAS BEEN ORIGINATED IN THE LAST TWO YEARS.

        Our portfolio of commercial business, commercial real estate and
construction loans has grown from $34.2 million at September 30, 2003 to $107.2
million at June 30, 2005, an increase of 213.8%. Accordingly, a large portion of
this loan portfolio does not provide a significant payment history pattern with
which to judge future collectibility, due to the significant originations in the
past two years. Therefore, it is difficult to predict the future performance of
this part of our loan portfolio. These loans may have delinquency or charge-off
levels above our historical experience, which could adversely affect our future
performance.

BECAUSE WE INTEND TO CONTINUE OUR EMPHASIS ON THE ORIGINATION OF COMMERCIAL
BUSINESS, COMMERCIAL REAL ESTATE AND CONSTRUCTION LOANS, OUR LENDING RISK WILL
INCREASE.

        At June 30, 2005, our portfolio of commercial business, commercial real
estate and construction loans totaled $107.2 million, or 42.7% of our total
loans. It is our intent to continue our emphasis on the origination of these
loans. Commercial business, commercial real estate and construction loans
generally have more risk than one-to four-family residential mortgage loans.
Because the repayment of these loans depends on the successful management and
operation of the borrower's properties or related businesses, repayment of these
loans can be affected by adverse conditions in the real estate market or the
local economy. Further, these loans typically have larger loan balances, and
several of our borrowers have more than one commercial business, commercial real
estate and construction loan outstanding with us. Consequently, an adverse
development with respect to one loan or one credit relationship can expose us to
significantly greater risk of loss compared to an adverse development with
respect to a one- to four-family residential mortgage loan. Finally, if we
foreclose on a commercial business, commercial real estate or construction loan,
our holding period for the collateral, if any, typically is longer than for one-
to four-family residential mortgage loans because there are fewer potential
purchasers of the collateral. Because we plan to continue to emphasize the
origination of these loans, it may be necessary to increase the level of our
allowance for loan losses because of the increased risk characteristics
associated with these types of loans. Any such increase to our allowance for
loan losses would adversely affect our earnings.

OUR PROFITS HAVE DECLINED OVER THE PAST TWO YEARS, AND MAY NOT IMPROVE IN THE
FORESEEABLE FUTURE.

        Over the past two years our earnings have declined as a direct result of
our branch expansion, the relocation of our headquarters office, and the
addition of experienced senior lending and administrative personnel. We plan to
add up to four new branches by 2008. No assurances can be given that our
business plan will succeed, or that our new branches, when


                                       17


added, will become profitable. Accordingly, we may not experience any
improvement in our net income as a result of these efforts in the near future.

A DOWNTURN IN THE NEW JERSEY ECONOMY OR A DECLINE IN REAL ESTATE VALUES COULD
REDUCE OUR PROFITS.

        Virtually all of our real estate loans are secured by real estate in New
Jersey. At June 30, 2005, loans secured by real estate, including home equity
loans and lines of credit, represented 86.1% of our total loans. As a result of
this concentration, a downturn in this market area could cause significant
increases in nonperforming loans, which would reduce our profits. Additionally,
a decrease in asset quality could require additions to our allowance for loan
losses through increased provisions for loan losses, which would hurt our
profits. In recent years, there have been significant increases in real estate
values in our market area. As a result of rising home prices, our loans have
been well collateralized. A decline in real estate values could cause some of
our mortgage loans to become inadequately collateralized, which would expose us
to a greater risk of loss. For a discussion of our market area, see "Business of
Magyar Bank--Market Area."

CHANGES IN INTEREST RATES MAY HURT OUR PROFITS AND ASSET VALUES.

        Our ability to make a profit largely depends on our net interest income,
which could be negatively affected by changes in interest rates. Net interest
income is the difference between:

        o       the interest income we earn on our interest-earning assets, such
                as loans and securities; and

        o       the interest expense we pay on our interest-bearing liabilities,
                such as deposits and borrowings.

        The rates we earn on our assets and the rates we pay on our liabilities
are generally fixed for a contractual period of time. While we have taken steps
to attempt to reduce our exposure to increases in interest rates, historically
our liabilities generally have shorter contractual maturities than our assets.
This imbalance can create significant earnings volatility, because market
interest rates change over time. In a period of rising interest rates, the
interest income earned on our assets may not increase as rapidly as the interest
paid on our liabilities. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations of Magyar Bancorp, Inc.--Management of
Market Risk."

        In addition, changes in interest rates can affect the average life of
loans and mortgage-backed securities. A reduction in interest rates causes
increased prepayments of loans and mortgage-backed securities as borrowers
refinance their debt to reduce their borrowing costs. This creates reinvestment
risk, which is the risk that we may not be able to reinvest the funds from
faster prepayments at rates that are comparable to the rates we earned on the
prepaid loans or securities. Additionally, increases in interest rates may
decrease loan demand and/or make it more difficult for borrowers to repay
adjustable-rate loans.

        Changes in interest rates also affect the current market value of our
interest-earning securities portfolio. Generally, the value of securities moves
inversely with changes in interest


                                       18


rates. At June 30, 2005, the fair value of our total securities portfolio was
$58.1 million. Unrealized net losses on securities totaled $511,000 on an
after-tax basis at June 30, 2005.

        We evaluate interest rate sensitivity using models that estimate the
change in Magyar Bank's net interest income over a range of interest rate
scenarios. At June 30, 2005, in the event of an immediate 200 basis point
increase in interest rates, the model projects that we would experience a
$114,000, or 1.09%, increase in net interest income in the first year following
the change in interest rates, and a $317,000, or 3.03% increase in net interest
income in the second year following the change in interest rates. At June 30,
2005, in the event of an immediate 200 basis point decrease in interest rates,
the model projects that we would experience a $609,000, or 5.82%, decrease in
net interest income in the first year following the change in interest rates,
and a $1.2 million, or 11.19% decrease in net interest income in the second year
following the change in interest rates. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations."

        At June 30, 2005, our securities available-for-sale portfolio totaled
$22.1 million, which included $18.0 million of mortgage-backed securities. To
the extent interest rates increase and the value of our available-for-sale
portfolio decreases, our stockholders' equity will be adversely affected.

IF OUR ALLOWANCE FOR LOAN LOSSES IS NOT SUFFICIENT TO COVER ACTUAL LOAN LOSSES,
OUR EARNINGS COULD DECREASE.

        We make various assumptions and judgments about the collectibility of
our loan portfolio, including the creditworthiness of our borrowers and the
value of the real estate and other assets serving as collateral for the
repayment of many of our loans. In determining the amount of the allowance for
loan losses, we review our loans and our loss and delinquency experience, and we
evaluate economic conditions. Based on this review, we believe our allowance for
loan losses is adequate to absorb losses in our loan portfolio as of June 30,
2005. However, if our assumptions are incorrect, our allowance for loan losses
may not be sufficient to cover losses inherent in our loan portfolio, resulting
in additions to our allowance, which could materially decrease our net income.
Our allowance for loan losses was 0.99% of total loans and 166.24% of
non-performing loans at June 30, 2005.

        In addition, bank regulators periodically review our allowance for loan
losses and may require us to increase our provision for loan losses or recognize
further loan charge-offs. Any increase in our allowance for loan losses or loan
charge-offs as required by these regulatory authorities will have a material
adverse effect on our financial condition and results of operations.

OUR RETURN ON EQUITY WILL BE LOW COMPARED TO OTHER FINANCIAL INSTITUTIONS. THIS
COULD NEGATIVELY AFFECT THE PRICE OF OUR COMMON STOCK.

        Net income divided by average equity, known as "return on equity," is a
ratio many investors use to compare the performance of a financial institution
to its peers. For the nine months ended June 30, 2005, our return on average
equity was 0.61%, compared to a return on average equity of 8.32% for all
publicly traded savings institutions having liquid trading markets.


                                       19


Following the stock offering, we expect our pro forma consolidated equity to
increase from $23.2 million at June 30, 2005 to between $37.1 million at the
minimum and $42.3 million at the maximum of the stock offering range. We expect
our return on equity to remain below the industry average until we are able to
leverage the additional capital we receive from the offering. Our return on
equity will be reduced by the capital raised in the stock offering, higher
expenses from the costs of being a public company, and added expenses associated
with our employee stock ownership plan and the stock-based incentive plan we
intend to adopt. Until we can increase our net interest income and other income,
we expect our return on equity to be below the industry average, which may
reduce the trading price of our shares of common stock.

STRONG COMPETITION WITHIN OUR MARKET AREA MAY LIMIT OUR GROWTH AND
PROFITABILITY.

        Competition in the banking and financial services industry is intense.
In our market area, we compete with commercial banks, savings institutions,
mortgage brokerage firms, credit unions, finance companies, mutual funds,
insurance companies, and brokerage and investment banking firms operating
locally and elsewhere. Some of our competitors have substantially greater
resources and lending limits than we, have greater name recognition and market
presence that benefit them in attracting business, and offer certain services
that we do not or cannot provide. In addition, larger competitors may be able to
price loans and deposits more aggressively than we do. Our profitability depends
upon our continued ability to successfully compete in our market area. The
greater resources and deposit and loan products offered by some of our
competitors may limit our ability to increase our interest-earning assets. For
additional information see "Business of Magyar Bank--Competition."

IF WE DECLARE DIVIDENDS ON OUR COMMON STOCK, MAGYAR BANCORP, MHC WILL BE
PROHIBITED FROM WAIVING THE RECEIPT OF DIVIDENDS BY CURRENT FEDERAL RESERVE
BOARD POLICY, WHICH MAY RESULT IN LOWER DIVIDENDS FOR ALL OTHER STOCKHOLDERS.

        The Board of Directors of Magyar Bancorp, Inc. will have the authority
to declare dividends on its common stock, subject to statutory and regulatory
requirements. So long as Magyar Bancorp, MHC is regulated by the Federal Reserve
Board, if Magyar Bancorp, Inc. pays dividends to its stockholders, it also will
be required to pay dividends to Magyar Bancorp, MHC, unless Magyar Bancorp, MHC
is permitted by the Federal Reserve Board to waive the receipt of dividends. The
Federal Reserve Board's current position is to not permit a mutual holding
company to waive dividends declared by its subsidiary. Accordingly, because
dividends will be required to be paid to Magyar Bancorp, MHC along with all
other stockholders, the amount of dividends available for all other shareholders
will be less than if Magyar Bancorp, MHC were permitted to waive the receipt of
dividends.

RISKS RELATED TO THE OFFERING

THE FUTURE PRICE OF THE SHARES OF COMMON STOCK MAY BE LESS THAN THE PURCHASE
PRICE IN THE OFFERING.

        We cannot assure you that if you purchase shares of common stock in the
stock offering you will later be able to sell them at or above the purchase
price in the stock offering. In numerous recent cases, shares of common stock
issued by newly converted savings institutions


                                       20


or mutual holding companies have traded below the price at which such shares
were sold in the stock offering conducted by those companies. The final
aggregate purchase price of the shares of common stock in the offering will be
based on an independent appraisal. The appraisal is not intended, and should not
be construed, as a recommendation of any kind as to the advisability of
purchasing shares of common stock. The valuation is based on estimates and
projections of a number of matters, all of which are subject to change from time
to time. After our shares begin trading, the trading price of our common stock
will be determined by the marketplace, and may be influenced by many factors,
including prevailing interest rates, the overall performance of the economy,
investor perceptions of Magyar Bancorp, Inc. and the outlook for the financial
institutions industry in general.

THE CONTRIBUTION OF SHARES TO THE CHARITABLE FOUNDATION WILL DILUTE YOUR
OWNERSHIP INTERESTS AND ADVERSELY AFFECT NET INCOME IN FISCAL YEAR 2006.

        We intend to establish a charitable foundation in connection with the
offering. We will make a contribution to the Magyar Bank Charitable Foundation
(the "Charitable Foundation") in the form of shares of Magyar Bancorp, Inc.
common stock and $500,000 in cash for an aggregate total contribution equal to
6.53% of the gross proceeds of the stock offering at the midpoint of the
offering range. The common stock portion of the contribution, at the midpoint of
the offering range, will be 79,200 shares, which equals 4.00% of the shares of
common stock sold in the stock offering. The aggregate contribution will also
have an adverse effect on our net income for the quarter and year in which we
make the issuance and contribution to the Charitable Foundation. The after-tax
expense of the contribution will reduce net income in our 2006 fiscal year by
approximately $776,000 at the midpoint of the offering range. Persons purchasing
shares in the stock offering will have their ownership and voting interests in
Magyar Bancorp, Inc. diluted by 1.77% due to the issuance of shares of common
stock to the Charitable Foundation.

OUR CONTRIBUTION TO THE CHARITABLE FOUNDATION MAY NOT BE TAX DEDUCTIBLE, WHICH
COULD REDUCE OUR PROFITS.

        We believe that the contribution to the Charitable Foundation will be
deductible for federal income tax purposes. However, we cannot assure you that
the Internal Revenue Service will grant tax-exempt status to the Charitable
Foundation. If the contribution is not deductible, we would not receive any tax
benefit from the contribution. In addition, even if the contribution is tax
deductible, we may not have sufficient profits to be able to use the deduction
fully.

OUR STOCK-BASED INCENTIVE AND BENEFIT PLANS WILL INCREASE OUR COSTS, WHICH WILL
REDUCE OUR INCOME.

        We anticipate that our employee stock ownership plan will purchase 8.0%
of the shares of common stock sold in the offering and issued to the Charitable
Foundation, and that Magyar Bank's existing 401(k) plan will purchase shares of
common stock in the offering to the extent available. Assuming the employee
stock ownership plan purchases all of its shares at $10.00 per share, the cost
of acquiring the shares of common stock will be between $1.4 million at the
minimum of the offering range and $2.2 million at the adjusted maximum of the
offering range. We will record annual employee stock ownership plan expenses in
an amount equal to the fair


                                       21


value of shares of common stock committed to be released to employees. If shares
of common stock appreciate in value over time, compensation expense relating to
the employee stock ownership plan will increase.

        We also intend to adopt a stock-based incentive plan after the stock
offering under which plan participants would be awarded shares of our common
stock (at no cost to them) or options to purchase shares of our common stock. If
the stock-based incentive plan is implemented and approved by stockholders
within one year of the completion of the stock offering, the number of shares of
common stock or options granted under any initial stock-based incentive plan may
not exceed 4% and 10%, respectively, of the shares sold in the offering and
issued to the Charitable Foundation. If we award shares of common stock or grant
options in excess of these amounts, our costs would increase further.

        The shares of common stock granted under the stock-based incentive plan
will be expensed by us over their vesting period at the fair market value of the
shares on the date they are awarded. If the shares of common stock to be granted
under the plan are repurchased in the open market (rather than issued directly
from authorized but unissued shares of Magyar Bancorp, Inc.) and cost the same
as the purchase price of our common stock issued in the offering, the reduction
to stockholders' equity due to the plan would be between $700,000 at the minimum
of the offering range and $1.1 million at the adjusted maximum of the offering
range. To the extent we repurchase shares of common stock in the open market to
fund the grants of shares under the plan, and the price of such shares exceeds
the offering price of $10.00 per share, the reduction to stockholders' equity
would exceed the range described above. Conversely, to the extent the price of
such shares is below the offering price of $10.00 per share, the reduction to
stockholders' equity would be less than the range described above.

        Finally, new accounting rules require public companies to recognize in
the income statement the grant-date fair value of stock options, by their first
fiscal year beginning after June 15, 2005. When we record an expense for the
grant of options using the fair value method as described in the new accounting
rules, we will incur significant compensation and benefits expense. We estimate
this annual expense would be approximately $220,000 on a pre-tax basis, assuming
the adjusted maximum number of shares is sold in the offering.

THE IMPLEMENTATION OF STOCK-BASED INCENTIVE PLANS MAY DILUTE YOUR OWNERSHIP
INTEREST.

        We intend to adopt a stock-based incentive plan following the stock
offering. This stock-based incentive plan will be funded through either open
market purchases, if permitted, or from the issuance of authorized but unissued
shares of our common stock. Stockholders would experience a reduction in
ownership interest (including shares held by Magyar Bancorp, MHC) totaling 6.4%
in the event newly issued shares of our common stock are used to fund stock
options or awards of shares of common stock under the plan in an amount equal to
10% and 4%, respectively, of the shares sold in the offering and issued to the
Charitable Foundation.


                                       22


WE HAVE BROAD DISCRETION IN USING THE PROCEEDS OF THE STOCK OFFERING. OUR
FAILURE TO EFFECTIVELY USE SUCH PROCEEDS COULD REDUCE OUR PROFITS.

        Magyar Bancorp, Inc. will use a portion of the net proceeds to finance
the purchase of common stock in the offering by the employee stock ownership
plan and may use the remaining net proceeds to pay dividends to stockholders,
repurchase shares of common stock, purchase securities, deposit funds in Magyar
Bank, acquire other financial services companies or for other general corporate
purposes. Magyar Bank may use the proceeds it receives to establish or acquire
new branches, fund new loans and offer new products and services, purchase
securities, or for general corporate purposes. In addition, we intend to expand
our presence inside and outside our primary market area through DE NOVO
branching and, possibly, acquisitions, which may negatively affect our earnings
until these branches achieve profitability. We have not, however, identified
specific amounts of proceeds for any of these purposes and we will have
significant flexibility in determining the amount of net proceeds we apply to
different uses and the timing of such applications. Our failure to utilize these
funds effectively could reduce our profitability. We have not established a
timetable for the effective deployment of the proceeds, and we cannot predict
how long we will require to effectively deploy the proceeds.

THERE MAY BE A LIMITED TRADING MARKET IN OUR SHARES OF COMMON STOCK, WHICH MAY
HINDER YOUR ABILITY TO SELL OUR SHARES OF COMMON STOCK AND MAY LOWER THE MARKET
PRICE OF THE STOCK.

        Magyar Bancorp, Inc. has never issued common stock and, therefore, there
is no current trading market for the shares of common stock. We expect that our
shares of common stock will be quoted on the Nasdaq National Market. It is
possible that an active and liquid trading market in shares of our common stock
will not develop. Persons purchasing shares may not be able to sell their shares
when they desire if a liquid trading market does not develop or sell them at a
price equal to or above the initial purchase price of $10.00 per share even if a
liquid trading market develops. This limited trading market for our common stock
may reduce the market value of the common stock and make it difficult to buy or
sell our shares on short notice. For additional information see "Market for the
Common Stock."

PERSONS WHO PURCHASE STOCK IN THE STOCK OFFERING WILL OWN A MINORITY OF MAGYAR
BANCORP, INC.'S COMMON STOCK AND WILL NOT BE ABLE TO EXERCISE VOTING CONTROL
OVER MOST MATTERS PUT TO A VOTE OF STOCKHOLDERS.

        Public stockholders will own a minority of the outstanding shares of
Magyar Bancorp, Inc.'s common stock. As a result, stockholders other than Magyar
Bancorp, MHC will not be able to exercise voting control over most matters put
to a vote of stockholders. Magyar Bancorp, MHC will own a majority of Magyar
Bancorp, Inc.'s common stock after the offering and, through its Board of
Directors, will be able to exercise voting control over most matters put to a
vote of stockholders. The same directors and officers who manage Magyar Bancorp,
Inc. and Magyar Bank also manage Magyar Bancorp, MHC. Finally, Magyar Bancorp,
MHC may exercise its voting control to prevent a sale or merger transaction in
which stockholders could receive a premium for their shares.


                                       23


OUR STOCK VALUE MAY BE NEGATIVELY AFFECTED BY FEDERAL REGULATIONS RESTRICTING
TAKEOVERS AND BY OUR MUTUAL HOLDING COMPANY STRUCTURE.

        FEDERAL REGULATIONS RESTRICTING TAKEOVERS. Federal law prohibits any
person from acquiring more than 10% of our common stock without the prior
written approval of the Federal Reserve Board. See "Restrictions on the
Acquisition of Magyar Bancorp, Inc. and Magyar Bank" for a discussion of
applicable Federal Reserve Board regulations regarding acquisitions.

        THE MUTUAL HOLDING COMPANY STRUCTURE. Magyar Bancorp, MHC, as the
majority stockholder of Magyar Bancorp, Inc., will be able to control the
outcome of virtually all matters presented to stockholders for their approval,
including a proposal to acquire Magyar Bancorp, Inc. Accordingly, Magyar
Bancorp, MHC can prevent the sale of control or merger of Magyar Bancorp, Inc.
or its subsidiaries even if such a transaction were favored by a majority of the
public stockholders of Magyar Bancorp, Inc. In addition, regulatory restrictions
applicable to Magyar Bancorp, MHC may prohibit a sale of Magyar Bancorp, Inc.
unless the mutual holding company first undertakes a second-step conversion.

                           FORWARD LOOKING STATEMENTS

        This prospectus contains forward-looking statements, which can be
identified by the use of such words as estimate, project, believe, intend,
anticipate, plan, seek, expect and similar expressions. These forward-looking
statements include:

        o       statements of our goals, intentions and expectations;

        o       statements regarding our business plans and prospects and growth
                and operating strategies;

        o       statements regarding the asset quality of our loan and
                investment portfolios; and

        o       estimates of our risks and future costs and benefits.

        These forward-looking statements are subject to significant risks,
assumptions and uncertainties, including, among other things, the following
important factors that could affect the actual outcome of future events:

        o       significantly increased competition among depository and other
                financial institutions;

        o       inflation and changes in the interest rate environment that
                reduce our margins or reduce the fair value of financial
                instruments;

        o       general economic conditions, either nationally or in our market
                areas, that are worse than expected;

        o       adverse changes in the securities markets;

        o       legislative or regulatory changes that adversely affect our
                business;


                                       24


        o       our ability to enter new markets successfully and take advantage
                of growth opportunities;

        o       changes in consumer spending, borrowing and savings habits;

        o       changes in accounting policies and practices, as may be adopted
                by the bank regulatory agencies, the Securities and Exchange
                Commission, and the Financial Accounting Standards Board; and

        o       changes in our organization, compensation and benefit plans.

        Because of these and other uncertainties, our actual future results may
be materially different from the results indicated by these forward-looking
statements. We discuss these and other uncertainties in "Risk Factors" beginning
on page 17.

                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

        The summary information presented below at each date or for each period
presented is derived in part from the financial statements of Magyar Bank. The
following information is only a summary, and should be read in conjunction with
our consolidated financial statements and notes beginning on page F-1 of this
prospectus. The operating data for the nine months ended June 30, 2005 and 2004
and the financial condition data at June 30, 2005 were not audited. However, in
the opinion of management, all adjustments, consisting of normal recurring
adjustments, necessary for a fair presentation of the results of operations for
the unaudited periods have been made. No adjustments were made other than normal
recurring entries. The results of operations for the nine months ended June 30,
2005 are not necessarily indicative of the results of operations that may be
expected for the entire year.



                                          AT                               AT SEPTEMBER 30
                                       JUNE 30,    ----------------------------------------------------------
                                         2005         2004        2003        2002        2001        2000
                                      ----------   ----------  ----------  ----------  ----------  ----------
                                                                      (IN THOUSANDS)
SELECTED FINANCIAL CONDITION DATA:    (unaudited)
                                                                                 
Total assets........................  $  325,095   $  287,078  $  273,912  $  258,758  $  242,339  $  226,110
Cash and interest bearing deposits
   with banks.......................       3,718        4,975       8,549      13,258      11,939       2,665
Securities held to maturity.........      36,068       42,615      37,267      38,275      40,947      47,323
Securities available for sale, at
   fair value.......................      22,086       31,171      40,076      13,528       4,396       3,385
Loans receivable, net...............     248,312      193,550     173,768     180,258     173,706     162,451
Deposits............................     259,081      223,974     225,675     212,194     202,486     197,941
Borrowings..........................      36,729       35,043      20,027      20,337      16,597       7,200
Retained earnings...................      23,159       23,112      22,659      21,442      19,798      18,027



                                       25




                                   FOR THE NINE MONTHS
                                      ENDED JUNE 30,                   FOR THE YEARS ENDED SEPTEMBER 30,
                                 -----------------------  ----------------------------------------------------------
                                    2005         2004        2004        2003        2002        2001        2000
                                 ----------   ----------  ----------  ----------  ----------  ----------  ----------
                                                                    (IN THOUSANDS)
SELECTED DATA:                         (unaudited)
                                                                                     
Interest and dividend income...  $   11,330   $    9,374  $   12,584  $   13,370  $   14,478  $   15,976  $   15,308
Interest expense...............       4,012        3,199       4,259       5,207       6,259       8,881       8,396
                                 ----------   ----------  ----------  ----------  ----------  ----------  ----------
   Net interest and dividend
     income....................       7,318        6,175       8,325       8,163       8,218       7,095       6,912
Provision for loan losses......         237          152         202         230         277         231         218
                                 ----------   ----------  ----------  ----------  ----------  ----------  ----------
   Net interest and dividend
     income after provision
     for loan losses...........       7,081        6,023       8,123       7,933       7,942       6,840       6,694
Noninterest income.............         537          593         796         970         906         803         813
Noninterest expense ...........       7,495        5,785       8,050       6,752       6,404       5,339       5,017
                                 ----------   ----------  ----------  ----------  ----------  ----------  ----------
Income before income taxes.....         123          831         869       2,151       2,444       2,327       2,490
Income taxes...................          17          260         257         624         867         810         755
                                 ----------   ----------  ----------  ----------  ----------  ----------  ----------
   Net income..................  $      106   $      571  $      612  $    1,527  $    1,577  $    1,517  $    1,735
                                 ==========   ==========  ==========  ==========  ==========  ==========  ==========


                                                 FOR THE NINE MONTHS
                                                    ENDED JUNE 30                 AT OR FOR THE YEARS ENDED SEPTEMBER 30,
                                               -----------------------  ----------------------------------------------------------
                                                  2005         2004        2004        2003        2002        2001        2000
                                               ----------   ----------  ----------  ----------  ----------  ----------  ----------

SELECTED FINANCIAL RATIOS AND OTHER DATA:            (unaudited)

PERFORMANCE RATIOS:
Return on average assets (1)................       0.05%        0.28%       0.22%       0.58%       0.64%       0.64%       0.78%
Return on average equity (1)................       0.61%        3.36%       2.69%       6.97%       7.71%       7.66%       9.62%
Interest rate spread (2)....................       3.21%        3.02%       3.02%       3.04%       3.24%       2.83%       3.02%
Net interest margin (1) (3).................       3.26%        3.03%       3.04%       3.08%       3.33%       3.08%       3.15%
Efficiency ratio (4)........................      98.39%       87.44%      90.27%      75.84%      72.39%      69.64%      66.83%
Noninterest expense to average total
   assets (1)...............................       3.34%        2.84%       2.94%       2.55%       2.60%       2.26%       2.25%
Average interest-earning assets to average
   interest-bearing liabilities.............     110.17%      109.29%     109.72%     108.83%     109.08%     110.85%     106.95%

ASSET QUALITY RATIOS:
Non-performing assets as a percent of
   total assets.............................       0.46%        0.05%       0.09%       0.07%       0.06%       0.03%       0.09%
Non-performing loans as a percent of
   total loans..............................       0.59%        0.08%       0.13%       0.10%       0.09%       0.05%       0.13%
Allowance for loan losses as a percent
   of non-performing loans (5)..............     166.22%         NM          NM          NM          NM          NM          NM
Allowance for loan losses as a percent
   of total loans...........................       0.99%        1.25%       1.20%       1.22%       1.06%       0.94%       0.88%

CAPITAL RATIOS:
Total risk-based capital (to risk
   weighted assets).........................      10.96%       14.45%      13.79%      15.07%      14.80%      14.42%      15.44%
Tier 1 risk-based capital (to risk
   weighted assets).........................       9.92%       13.20%      12.54%      13.82%      13.57%      13.30%      14.31%
Tangible capital (to tangible assets).......       7.12%        8.19%       8.05%       8.27%       8.29%       8.17%       7.97%
Tier 1 leverage (core) capital (to
   adjusted tangible assets)................       7.47%        8.34%       8.36%       8.29%       8.28%       8.24%       8.10%
Equity to total assets......................       7.77%        8.32%       8.30%       8.27%       8.29%       8.17%       7.97%

OTHER DATA:
Number of full service offices..............          3            3           3           3           3           2           2

- ---------------------------
(1)  Ratios have been annualized, where appropriate.
(2)  Represents the difference between the weighted-average yield on
     interest-earning assets and the weighted-average cost of interest-bearing
     liabilities for the period.
(3)  The net interest margin represents net interest income as a percent of
     average interest-earning assets for the period.
(4)  The efficiency ratio represents non-interest expense divided by the sum of
     net interest income and non-interest income.
(5)  Ratio not meaningful.


                                       26


            HOW WE INTEND TO USE THE PROCEEDS FROM THE STOCK OFFERING

        Although we will not be able to determine the amount of actual net
proceeds we will receive from the sale of shares of common stock until the stock
offering is completed, we anticipate that the net proceeds will be between $16.1
million and $21.9 million, or $25.3 million if the offering is increased by 15%.

        Magyar Bancorp, Inc. intends to distribute the net proceeds from the
stock offering as follows:



                                       1,683,000 SHARES      1,980,000 SHARES AT     2,277,000 SHARES AT        2,618,550 SHARES
                                         AT MINIMUM OF           MIDPOINT OF             MAXIMUM OF           AT ADJUSTED MAXIMUM
                                        OFFERING RANGE         OFFERING RANGE          OFFERING RANGE        OF OFFERING RANGE (1)
                                    ----------------------  ----------------------  ----------------------  ----------------------
                                                 PERCENT                 PERCENT                 PERCENT                 PERCENT
                                                  OF NET                  OF NET                  OF NET                  OF NET
                                      AMOUNT     PROCEEDS     AMOUNT     PROCEEDS     AMOUNT     PROCEEDS     AMOUNT     PROCEEDS
                                    ----------  ----------  ----------  ----------  ----------  ----------  ----------  ----------
                                                                        (DOLLARS IN THOUSANDS)
                                                                                                
Offering proceeds.................. $   16,830              $   19,800              $   22,770              $   26,186
Less: offering expenses............       (773)                   (801)                   (828)                   (859)
                                    ----------              ----------              ----------              ----------
Net offering proceeds..............     16,057     100.00%      18,999      100.00%     21,942      100.00%     25,327      100.00%
Less:
   Proceeds contributed to
    Magyar Bank....................    (10,930)    (68.07)%    (11,300)     (59.48)%   (11,670)     (53.19)%   (12,664)    (50.00)%
   Proceeds used for loan to
    employee stock ownership plan..     (1,400)     (8.72)%     (1,647)      (8.67)%    (1,894)      (8.63)%    (2,179)     (8.60)%
                                    ----------  ---------   ----------  ----------  ----------  ----------  ----------  ---------
Proceeds retained by Magyar
 Bancorp, Inc...................... $    3,727       23.21% $    6,052       31.85% $    8,378       38.18% $   10,484       41.40%
                                    ==========  ==========  ==========  ==========  ==========  ==========  ==========  ==========


        The net proceeds may vary because total expenses relating to the
reorganization and the stock offering may be more or less than our estimates.
For example, our expenses would increase if a syndicated community offering were
used to sell shares of common stock not purchased in the subscription offering
and any community offering. Payments for shares made through withdrawals from
existing deposit accounts will not result in the receipt of new funds for
investment but will result in a reduction of Magyar Bank's deposits. In all
instances, Magyar Bank will receive at least 50% of the net proceeds of the
offering.

        We are undertaking the reorganization and the stock offering at this
time to increase our capital to expand and diversify our business. For further
information, see "Management's Discussion and Analysis of Financial Condition
and Results of Operations of Magyar Bancorp, Inc.--Business Strategy." The stock
offering proceeds will increase our capital resources and the amount of funds
available for lending and investment purposes. The proceeds will also give us
greater flexibility to diversify operations and expand the products and services
we offer to our customers.

MAGYAR BANCORP, INC. MAY USE THE PROCEEDS IT RETAINS FROM THE OFFERING:

        o       to finance the purchase of common stock in the offering by
                Magyar Bank's employee stock ownership plan (between $1.4
                million and $1.9 million);

        o       to invest in securities;

        o       to deposit funds in Magyar Bank;


                                       27


        o       to pay dividends to its stockholders;

        o       to repurchase its shares of common stock;

        o       to finance acquisitions of financial institutions or branches
                and other financial services businesses, although no specific
                transactions are being considered at this time; and

        o       for general corporate purposes

        During the first year following the stock offering, we may be prohibited
from repurchasing shares of our common stock, except to fund benefit plans. The
loans that will be used to fund the purchases by the employee stock ownership
plan will accrue interest.

MAGYAR BANK MAY USE THE PROCEEDS IT RECEIVES FROM THE OFFERING:

        o       to expand its retail banking franchise by establishing DE NOVO
                branches and, potentially, by acquiring existing branches or by
                acquiring other financial institutions or other financial
                services companies, although no acquisitions are specifically
                being considered at this time;

        o       to fund new loans;

        o       to invest in securities;

        o       to repay borrowings; and

        o       for general corporate purposes.

        The use of the proceeds outlined above may change, based on changes in
interest rates, equity markets, laws and regulations affecting the financial
services industry, our relative position in the financial services industry, the
attractiveness of potential acquisitions to expand our operations, and overall
market conditions.

        Except for the loan to the employee stock ownership plan and the
establishment of the DE NOVO branches discussed elsewhere in this prospectus, no
determination has been made by either Magyar Bancorp, Inc. or Magyar Bank as to
specific amounts of the net proceeds to be deployed for any of the purposes
described above. However, it is expected that initially a substantial portion of
the net proceeds will be invested in short-term investment securities and other
liquid investments.

                         OUR POLICY REGARDING DIVIDENDS

        Following completion of the stock offering, our Board of Directors will
have the authority to declare dividends on our common stock, subject to
statutory and regulatory requirements. However, no decision has been made with
respect to the payment of dividends. In determining whether and in what amount
to pay a cash dividend, the Board is expected to take into account a number of
factors, including capital requirements, Magyar Bancorp, Inc.'s and


                                       28


Magyar Bank's financial condition and results of operations, tax considerations,
statutory and regulatory limitations, general economic conditions, regulatory
restrictions that affect the payment of dividends by Magyar Bank to Magyar
Bancorp, Inc. and the receipt from the Federal Reserve Board of approval for a
waiver of dividends to our mutual holding company. No assurances can be given
that any dividends will be paid or that, if paid, will not be reduced or
eliminated in the future. Special cash dividends, stock dividends or returns of
capital, to the extent permitted by applicable policy and regulation, may be
paid in addition to, or in lieu of, regular cash dividends. Accordingly, it is
anticipated that any cash distributions made by Magyar Bancorp, Inc. to its
stockholders would be treated as cash dividends and not as a non-taxable return
of capital for federal and state tax purposes.

        So long as Magyar Bancorp, MHC is regulated by the Federal Reserve
Board, if Magyar Bancorp, Inc. pays dividends to its stockholders, it also will
be required to pay dividends to Magyar Bancorp, MHC, unless Magyar Bancorp, MHC
is permitted by the Federal Reserve Board to waive the receipt of dividends. The
Federal Reserve Board's current position is to not permit a bank holding company
to waive dividends declared by its subsidiary. See "Supervision and
Regulation--Holding Company Regulation--Federal Regulation."

        In the future, dividends from Magyar Bancorp, Inc. may depend, in part,
upon the receipt of dividends from Magyar Bank, because Magyar Bancorp, Inc.
initially will have no source of income other than earnings from the investment
of net proceeds retained from the sale of shares of common stock and interest
earned on Magyar Bancorp, Inc.'s loan to the employee stock ownership plan.
Under New Jersey law, Magyar Bank may not pay a cash dividend unless, after the
payment of such dividend, its capital stock will not be impaired and either it
will have a statutory surplus of not less than 50% of its capital stock, or the
payment of such dividend will not reduce its statutory surplus.

                           MARKET FOR THE COMMON STOCK

        Magyar Bancorp, Inc. has never issued capital stock. An application has
been filed with Nasdaq and we expect that our shares of common stock will be
quoted on the Nasdaq National Market under the symbol "MGYR." To list our stock
on the Nasdaq National Market, we are required to have at least three
broker-dealers who will make a market in our common stock. Ryan Beck & Co., Inc.
has advised us that it intends to make a market in our common stock following
the offering, but it is under no obligation to do so. While we will attempt
before completion of the offering to obtain commitments from at least two other
broker-dealers to make a market in our common stock, there can be no assurance
that we will be successful in obtaining such commitments.

        The development of an active trading market depends on the existence of
willing buyers and sellers, the presence of which is not within our control, or
that of any market maker. The number of active buyers and sellers of the shares
of common stock at any particular time may be limited. Under such circumstances,
you could have difficulty selling your shares of common stock on short notice
and, therefore, you should not view the shares of common stock as a short-term
investment. We cannot assure you that an active trading market for the common
stock will develop or that, if it develops, it will continue. Nor can we assure
you that if you purchase shares of common stock, you will be able to sell them
at or above $10.00 per share.


                                       29


                          REGULATORY CAPITAL COMPLIANCE

        At June 30, 2005, Magyar Bank exceeded all regulatory capital
requirements. The following table sets forth our compliance, as of June 30,
2005, with the regulatory capital standards, on a historical and pro forma
basis, assuming that the indicated number of shares of common stock were sold as
of such date at $10.00 per share, and Magyar Bank received estimated net
proceeds in an amount such that Magyar Bank will have a 10% regulatory tangible
and core capital ratio upon completion of the offering. Accordingly, proceeds
received by Magyar Bank have been assumed to equal $8.8 million, $8.8 million,
$8.8 million and $9.4 million at the minimum, midpoint, maximum and adjusted
maximum of the offering range, respectively. These amounts represent the
proceeds assumed to be contributed to Magyar Bank by Magyar Bancorp, Inc. less
shares of common stock acquired by the employee stock option plan, the
stock-based incentive plan and the cash contribution to the charitable
foundation. For a discussion of the applicable capital requirements, see
"Supervision and Regulation--Federal Banking Regulation--Capital Requirements."



                                                              PRO FORMA AT JUNE 30, 2005, BASED UPON THE SALE OF
                                               ----------------------------------------------------------------------------------
                                                                                                               2,618,550 SHARES
                                                1,683,000 SHARES     1,980,000 SHARES     2,277,000 SHARES        AT ADJUSTED
                            HISTORICAL AT         AT MINIMUM OF       AT MIDPOINT OF        AT MAXIMUM OF         MAXIMUM OF
                            JUNE 30, 2005        OFFERING RANGE       OFFERING RANGE       OFFERING RANGE      OFFERING RANGE (1)
                         -------------------   -------------------  -------------------  -------------------  -------------------
                                    PERCENT               PERCENT              PERCENT              PERCENT              PERCENT
                                      OF                    OF                   OF                   OF                   OF
                          AMOUNT   ASSETS(2)    AMOUNT   ASSETS(2)   AMOUNT   ASSETS(2)   AMOUNT   ASSETS(2)   AMOUNT   ASSETS(2)
                         --------  ---------   --------  ---------  --------  ---------  --------  ---------  --------  ---------
                                                                  (DOLLARS IN THOUSANDS)
                                                                                               
GAAP capital...........  $ 23,159       7.12%  $ 31,989       9.58% $ 31,988       9.58% $ 31,988       9.58% $ 32,555       9.73%
                         ========  =========   ========  =========  ========  =========  ========  =========  ========  =========

Core capital:
  Core capital (3)(4)..  $ 23,542       7.47%  $ 32,371      10.00% $ 32,370      10.00% $ 32,370      10.00% $ 32,937      10.15%
  Requirement (5)......    12,600       4.00     12,953       4.00    12,953       4.00    12,953       4.00    12,976       4.00
                         --------  ---------   --------  ---------  --------  ---------  --------  ---------  --------  ---------
   Excess..............  $ 10,942       3.47%  $ 19,418       6.00% $ 19,417       6.00% $ 19,417       6.00% $ 19,961       6.15%
                         ========  =========   ========  =========  ========  =========  ========  =========  ========  =========

Tier I Risk-based
capital:
  Tier I Risk-based
   capital (4).........  $ 23,542       9.92%  $ 32,371      13.54% $ 32,370      13.54% $ 32,370      13.54% $ 32,937      13.77%
  Requirement(5).......     9,495       4.00      9,565       4.00     9,565       4.00     9,565       4.00     9,570       4.00
                         --------  ---------   --------  ---------  --------  ---------  --------  ---------  --------  ---------
   Excess..............  $ 14,046       5.92%  $ 22,806       9.54% $ 22,805       9.54% $ 22,805       9.54% $ 23,367       9.77%
                         ========  =========   ========  =========  ========  =========  ========  =========  ========  =========

Total Risk-based
capital:
  Risk-based capital
   (4)(6)..............  $ 26,023      10.96%  $ 34,852      14.57% $ 34,851      14.57% $ 34,851      14.57% $ 35,418      14.80%
  Requirement..........    18,989       8.00     19,131       8.00    19,131       8.00    19,131       8.00    19,140       8.00
                         --------  ---------   --------  ---------  --------  ---------  --------  ---------  --------  ---------
   Excess..............  $  7,034       2.96%  $ 15,721       6.57% $ 15,720       6.57% $ 15,720       6.57% $ 16,278       6.80%
                         ========  =========   ========  =========  ========  =========  ========  =========  ========  =========

Assets.................  $325,095              $333,925             $333,924             $333,924             $334,491
Core assets............  $315,005              $323,835             $323,834             $323,834             $324,401
Risk based assets......  $237,367              $239,133             $239,133             $239,133             $239,246

- ---------------------------
(1)  As adjusted to give effect to a 15% increase in the number of shares of
     common stock outstanding after the offering which could occur due to an
     increase in the maximum of the independent valuation as a result of
     regulatory considerations, demand for the shares, or changes in market
     conditions or general economic conditions following the commencement of the
     offering.
(2)  Based on pre-offering adjusted total assets of $315.0 million for the
     purposes of the tangible and core capital requirements, and risk-weighted
     assets of $237.1 million for the purposes of the risk-based capital
     requirement.
(3)  Risk-based capital levels are shown as a percentage of risk-weighted
     assets.
(4)  Pro forma capital levels assume that Magyar Bancorp, Inc. funds the
     stock-based incentive plan with purchases in the open market of 4% of the
     shares of common stock sold in the offering and issued to the Charitable
     Foundation, at a price equal to the price for which the shares of common
     stock are sold in the offering, and that the employee stock ownership plan
     purchases 8.0% of the shares of common stock sold in the offering and
     issued to the Charitable Foundation with funds borrowed from Magyar
     Bancorp, Inc. Magyar Bank's pro forma GAAP and regulatory capital have been
     reduced by the amount required to fund both of these plans and the cash
     contribution to the Charitable Foundation. See "Management" for a
     discussion of the stock-based incentive plan and employee stock ownership
     plan.
(5)  The current core capital requirement for savings banks that receive the
     highest supervisory rating for safety and soundness is 3% of total adjusted
     assets and 4% to 5% of total adjusted assets for all other savings banks.
     See "Supervision and Regulation--Federal Banking Regulation--Capital
     Requirements."
(6)  Assumes net proceeds are invested in assets that carry a 20%
     risk-weighting.


                                       30


                                 CAPITALIZATION

     The following table presents the historical capitalization of Magyar Bank
at June 30, 2005, and the pro forma consolidated capitalization of Magyar
Bancorp, Inc. after giving effect to the stock offering, based upon the sale of
the number of shares of common stock indicated in the table and the other
assumptions set forth under "Pro Forma Data."



                                                                              PRO FORMA CONSOLIDATED CAPITALIZATION OF
                                                                                        MAGYAR BANCORP, INC.
                                                                             BASED UPON THE SALE FOR $10.00 PER SHARE OF
                                                                       --------------------------------------------------------
                                                                                                                    2,618,550
                                                                        1,683,000     1,980,000      2,277,000      SHARES AT
                                                                        SHARES AT      SHARES AT     SHARES AT       ADJUSTED
                                                       MAGYAR BANK      MINIMUM OF    MIDPOINT OF    MAXIMUM OF     MAXIMUM OF
                                                        HISTORICAL       OFFERING      OFFERING       OFFERING       OFFERING
                                                      CAPITALIZATION      RANGE          RANGE          RANGE        RANGE (1)
                                                      --------------   -----------   -------------  ------------   ------------
                                                                              (DOLLARS IN THOUSANDS)
                                                                                                    
Deposits (2)........................................  $      259,081   $   259,081   $     259,081  $    259,081   $    259,081
Borrowed funds(3)...................................          36,729        36,729          36,729        36,729         36,729
                                                      --------------   -----------   -------------  ------------   ------------
Total deposits and borrowed funds...................  $      295,898   $   295,898   $     295,898  $    295,898   $    295,898
                                                      ==============   ===========   =============  ============   ============
Stockholders' equity:
  Preferred Stock, $0.01 par value per share,
   1,000,000 shares authorized; none to be issued...  $           --   $        --   $          --  $         --   $         --
  Common Stock, $0.01 par value per share:
    8,000,000 shares authorized; shares to be
     issued as reflected............................              --            38              45            52             59
  Additional paid-in capital (4)....................              --        15,494          18,429        21,365         24,743
  Retained earnings.................................          23,542        23,542          23,542        23,542         23,542
  Plus:
    Amount of the foundation........................              --         1,173           1,292         1,411          1,547
  Less:
    After-tax expense of contribution to
     charitable foundation (5)......................              --           704             775           847            928
    Net unrealized gain/(loss) on available for
     sale securities................................            (383)         (383)           (383)         (383)          (383)
    Common stock acquired by employee stock
     ownership plan (6).............................              --         1,400           1,647         1,894          2,179
    Common stock acquired by stock-based
     incentive plan (7).............................              --           700             824           947          1,089
                                                      --------------   -----------   -------------  ------------   ------------
      Total stockholders' equity (8)................  $       23,159   $    37,060   $      39,679  $     42,299   $     45,312
                                                      ==============   ===========   =============  ============   ============

Pro forma shares outstanding:
  Total shares outstanding..........................                     3,807,320       4,479,200     5,151,080      5,923,742
  Shares issued to Magyar Bancorp, MHC..............                     2,057,000       2,420,000     2,783,000      3,200,450
  Shares offered for sale...........................                     1,683,000       1,980,000     2,277,000      2,618,550
  Shares issued to the charitable foundation........                        67,320          79,200        91,080        104,742

Total stockholders' equity as a percentage of
  pro forma total assets............................                         10.93%          11.62%        12.29%         13.05%

- ---------------------------
(1)  As adjusted to give effect to a 15% increase in the number of shares of
     common stock outstanding after the stock offering that could occur due to
     an increase in the maximum of the independent valuation as a result of
     regulatory considerations, demand for the shares of common stock, or
     changes in market conditions or general financial and economic conditions
     following the commencement of the offering.
(2)  Does not reflect withdrawals from deposit accounts for the purchase of
     shares of common stock in the offering. Such withdrawals would reduce pro
     forma deposits by the amount of such withdrawals.
(3)  Substantially all borrowings are Federal Home loan advances. See "Business
     of Magyar Bank--Sources of Funds--Borrowings."
(4)  No effect has been given to the issuance of additional shares of common
     stock pursuant to the stock-based incentive plan that Magyar Bancorp, Inc.
     expects to adopt. The plan of reorganization permits Magyar Bancorp, Inc.
     to adopt one or more stock benefit plans, subject to stockholder approval,
     that may award stock or stock options in an aggregate amount of up to 25%
     of the number of shares of common stock held by persons other than Magyar
     Bancorp, MHC. The stock-based incentive plan will not be implemented for at
     least six months after the stock offering and until it has been approved by
     the stockholders.
(5)  Represents the tax effect of the contribution to the Charitable Foundation
     based on a 40% tax rate. The realization of the tax benefit is limited
     annually to a maximum deduction for charitable contributions equal to 10%
     of Magyar Bancorp, Inc.'s annual consolidated taxable income, subject to
     our ability to carry forward any unused portion of the deduction for up to
     five years following the year in which the contribution is made.

                                         (FOOTNOTES CONTINUED ON FOLLOWING PAGE)


                                       31


(6)  Assumes that 8% of the shares of common stock sold in the stock offering
     and issued to the Charitable Foundation will be purchased by the employee
     stock ownership plan and that the funds used to acquire the employee stock
     ownership plan shares will be borrowed from Magyar Bancorp, Inc. The shares
     of common stock acquired by the employee stock ownership plan are reflected
     as a reduction of stockholders' equity. Magyar Bank will provide the funds
     to repay the employee stock ownership plan loan. See "Management--Benefit
     Plans."
(7)  Assumes that subsequent to the offering, 4% of the shares of common stock
     sold in the offering and issued to the Charitable Foundation are purchased
     (with funds provided by Magyar Bancorp, Inc.) by the stock-based incentive
     plan in the open market at a price equal to the price for which the shares
     are sold in the offering. The shares of common stock to be purchased by the
     stock-based incentive plan is reflected as a reduction of stockholders'
     equity. See "Pro Forma Data" and "Management." The plan of reorganization
     permits Magyar Bancorp, Inc. to adopt one or more stock benefit plans that
     award stock or stock options, in an aggregate amount up to 25% of the
     number of shares of common stock held by persons other than Magyar Bancorp,
     MHC. The stock-based incentive plan will not be implemented for at least
     six months after the stock offering and until it has been approved by
     stockholders.
(8)  Total stockholders' equity equals GAAP capital.


                                       32


                                 PRO FORMA DATA

        We cannot determine the actual net proceeds from the sale of the shares
of common stock until the stock offering is completed. However, we estimate that
net proceeds will be between $16.1 million and $21.9 million, or $25.3 million
if the offering range is increased by 15%, based upon the following assumptions:

        o       we will sell all shares of common stock in the subscription and
                community offerings;

        o       our employee stock ownership plan will purchase 8% of the shares
                of common stock sold in the offering and issued to the
                Charitable Foundation with a loan from Magyar Bancorp, Inc. The
                loan will be repaid in substantially equal principal and
                interest payments over a period of 30 years;

        o       expenses of the reorganization and the stock offering, other
                than fees and expenses to be paid to Ryan Beck & Co., Inc., are
                estimated to be $629,000;

        o       150,000 shares of common stock will be purchased by our
                executive officers and directors, and their immediate families;
                and

        o       Ryan Beck & Co., Inc. will receive fees equal to 1.0% of the
                aggregate purchase price of the shares sold in the offering,
                excluding any shares purchased by any employee benefit plans,
                the Charitable Foundation and any of our directors, officers or
                employees or members of their immediate families.

        We calculated the pro forma consolidated net income and stockholders'
equity of Magyar Bancorp, Inc. for the year ended September 30, 2004 and the
nine months ended June 30, 2005 as if the shares of common stock had been sold
at the beginning of those periods and the net proceeds had been invested at
3.69% for the nine months ended June 30, 2005 and the year ended September 30,
2004, which assumes reinvestment of the net proceeds at a rate equal to the
one-year United States Treasury yield for the respective periods. We assumed a
tax rate of 40.00% for both periods. This results in an annualized after-tax
yield of 2.22% for the nine months ended June 30, 2005 and for the year ended
September 30, 2004.

        We calculated historical and pro forma per share amounts by dividing
historical and pro forma amounts of consolidated net income and stockholders'
equity by the indicated number of shares of common stock. We adjusted these
figures to give effect to the shares of common stock purchased by the employee
stock ownership plan. We computed per share amounts for each period as if the
common stock was outstanding at the beginning of the periods, but we did not
adjust per share historical or pro forma stockholders' equity to reflect the
earnings on the estimated net proceeds.

        The pro forma table gives effect to the implementation of a stock-based
incentive plan. Subject to the receipt of stockholder approvals, we have assumed
that a stock-based incentive plan will grant restricted shares of common stock
in an amount equal to 4% of the shares of common stock sold in the offering and
issued to the Charitable Foundation. In preparing the


                                       33


table below, we assumed that stockholder approval has been obtained and that the
stock-based incentive plan purchases in the open market a number of shares equal
to 4% of the shares sold in the offering and issued to the Charitable
Foundation, at the same price for which they were sold in the offering. We
assume that shares of common stock granted under the plan vest over a five-year
period.

        Subject to receipt of stockholder approval, we also have assumed that
the stock-based incentive plan will grant options to acquire common stock equal
to 10% of the shares of common stock sold in the offering and issued to the
Charitable Foundation. In preparing the table below, we also assumed that
stockholder approval was obtained, that the exercise price of the stock options
and the market price of the stock at the date of grant were $10.00 per share and
that the stock options had a term of ten years and vested over five years. We
applied the Black-Scholes option pricing model to estimate a grant-date fair
value of $3.83 for each option. In addition to the terms of the options
described above, the Black-Scholes option pricing model incorporated an
estimated volatility rate of 16.65% for the common stock based on an index of
publicly traded mutual holding companies, a dividend yield of zero, an expected
option life of 10 years and a risk free interest rate of 3.97%.

        As discussed under "How We Intend to Use the Proceeds from the
Offering," Magyar Bancorp, Inc. intends to retain 50% of the net proceeds from
the offering and contribute the remaining net proceeds from the offering to
Magyar Bank. Magyar Bancorp, Inc. will use a portion of the proceeds it retains
to make a loan to the employee stock ownership plan, and retain the rest of the
proceeds for future use.

        The pro forma table does not give effect to:

        o       withdrawals from deposit accounts for the purpose of purchasing
                shares of common stock in the offering;

        o       Magyar Bancorp, Inc.'s results of operations after the offering;
                or

        o       changes in the market price of the common stock after the
                offering.

        The following pro forma information may not represent the financial
effects of the offering at the date on which the offering actually occurs and
you should not use the table to indicate future results of operations. Pro forma
stockholders' equity represents the difference between the stated amount of
assets and liabilities of Magyar Bancorp, Inc., computed in accordance with
generally accepted accounting principles. We did not increase or decrease
stockholders' equity to reflect the difference between the carrying value of
loans, securities and other assets and their market value. Pro forma
stockholders' equity is not intended to represent the fair market value of the
shares of common stock, and may be different than the amounts that would be
available for distribution to stockholders if we liquidated. Pro forma
stockholders' equity does not give effect to the impact of tax bad debt reserves
in the event we are liquidated.


                                       34



                                                                           AT OR FOR THE NINE MONTHS ENDED JUNE 30, 2005
                                                                            BASED UPON THE SALE AT $10.00 PER SHARE OF
                                                              ---------------------------------------------------------------------
                                                                1,683,000         1,980,000       2,277,000      2,618,550 SHARES
                                                                SHARES AT         SHARES AT       SHARES AT         AT ADJUSTED
                                                                MINIMUM OF       MIDPOINT OF      MAXIMUM OF         MAXIMUM OF
                                                              OFFERING RANGE   OFFERING RANGE   OFFERING RANGE   OFFERING RANGE (1)
                                                              --------------   --------------   --------------   ------------------
                                                                           (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                                                                                     
Gross proceeds..............................................  $       16,830   $       19,800   $       22,770   $           26,186
Plus:  market value of shares issued to Charitable
  Foundation................................................             673              792              911                1,047
                                                              --------------   --------------   --------------   ------------------
Market value of offering and Charitable Foundation
  shares....................................................  $       17,503   $       20,592   $       23,681   $           27,233
                                                              ==============   ==============   ==============   ==================

Gross proceeds..............................................  $       16,830   $       19,800   $       22,770   $           26,186
Less:  expenses.............................................            (773)            (801)            (828)                (859)
                                                              --------------   --------------   --------------   ------------------
Estimated net proceeds......................................          16,057           18,999           21,942               25,327
Less: capitalization of the Mutual Holding Company..........             (25)             (25)             (25)                 (25)
Less: common stock acquired by employee
  stock ownership plan (2)..................................          (1,400)          (1,647)          (1,894)              (2,179)
Less: common stock acquired by recognition and
  retention plan (3)........................................            (700)            (824)            (947)              (1,089)
Less: cash contribution to Charitable Foundation............            (500)            (500)            (500)                (500)
                                                              --------------   --------------   --------------   ------------------
   Estimated net proceeds after adjustment for
     stock benefit plans and cash contributions to
     Charitable Foundation..................................  $       13,432   $       16,003   $       18,576   $           21,534
                                                              ==============   ==============   ==============   ==================

FOR THE NINE MONTHS ENDED JUNE 30, 2005:
- ----------------------------------------
Net income:
   Historical...............................................  $          106   $          106   $          106   $              106
Pro forma adjustments:
   Income on adjusted net proceeds..........................             223              266              308                  358
   Employee stock ownership plan (2)........................             (21)             (25)             (28)                 (33)
   Options granted under stock-based incentive plan (4).....            (101)            (118)            (136)                (156)
   Shares granted under stock-based incentive plan (3)......             (63)             (74)             (85)                 (98)
                                                              --------------   --------------   --------------   ------------------
     Pro forma net income...................................  $          144   $          155   $          165   $              177
                                                              ==============   ==============   ==============   ==================

Net income per share:
   Historical...............................................  $         0.03   $         0.02   $         0.02   $             0.02
Pro forma adjustments:
   Income on adjusted net proceeds..........................            0.06             0.06             0.06                 0.06
   Employee stock ownership plan (2)........................           (0.01)           (0.01)           (0.01)               (0.01)
   Options granted under stock-based incentive plan (4).....           (0.03)           (0.03)           (0.03)               (0.03)
   Shares granted under stock-based incentive plan (3)......           (0.02)           (0.02)           (0.02)               (0.02)
                                                              --------------   --------------   --------------   ------------------
     Pro forma net income per share (2)(3)(4)...............  $         0.03   $         0.02   $         0.02   $             0.02
                                                              ==============   ==============   ==============   ==================

Offering price to pro forma net income per share............          250.00x          375.00x          375.00x              375.00x
Shares considered outstanding in calculating pro forma
   net income per share.....................................       3,670,796        4,318,582        4,966,370            5,711,326

AT JUNE 30, 2005:
- -----------------
Stockholders' equity:
   Historical...............................................  $       23,159   $       23,159   $       23,159   $           23,159
   Estimated net proceeds...................................          16,057           18,999           21,942               25,327
   Market value of shares issued to Charitable Foundation...             673              792              911                1,047
   Less:
     Expense, net of tax, of contribution to Charitable
       Foundation...........................................            (704)            (775)            (847)                (928)
     Capitalization of the Mutual Holding Company...........             (25)             (25)             (25)                 (25)
     Common stock acquired by employee stock ownership
       plan (2).............................................          (1,400)          (1,647)          (1,894)              (2,179)
     Shares of common stock awarded under stock-based
       incentive plan (3)...................................            (700)            (824)            (947)              (1,089)
                                                              --------------   --------------   --------------   ------------------
     Pro forma stockholders' equity (5).....................  $       37,060   $       39,679   $       42,299   $           45,312
                                                              ==============   ==============   ==============   ==================

Stockholders' equity per share:
   Historical...............................................  $         6.08   $         5.17   $         4.50   $             3.91
   Estimated net proceeds...................................            4.22             4.24             4.26                 4.28
   Market value of shares issued to Charitable Foundation...            0.18             0.18             0.18                 0.18
   Less:
     Expense, net of tax, of contribution to Charitable
       Foundation...........................................           (0.18)           (0.17)           (0.16)               (0.16)
     Capitalization of the Mutual Holding Company...........           (0.01)           (0.01)           (0.01)               (0.01)
     Common stock acquired by employee stock ownership
       plan (2).............................................           (0.37)           (0.37)           (0.37)               (0.37)
     Shares of common stock awarded under stock-based
       incentive plan (3)...................................           (0.18)           (0.18)           (0.18)               (0.18)
                                                              --------------   --------------   --------------   ------------------
     Pro forma stockholders' equity per share (3)(4)(5).....  $         9.74   $         8.86    $        8.22   $             7.65
                                                              ==============   ==============   ==============   ==================

Offering price as percentage of pro forma stockholders'
   equity per share.........................................          102.67%          112.87%          121.65%              130.72%
Shares considered outstanding in calculating offering
   price as a percentage of pro forma stockholders'
   equity per share.........................................       3,807,320        4,479,200        5,151,080            5,923,742

Charitable Foundation ownership.............................            1.77%            1.77%            1.77%                1.77%
Public ownership............................................           44.20%           44.20%           44.20%               44.20%


                                       35


(1)  As adjusted to give effect to a 15% increase in the number of shares
     outstanding after the offering which could occur due to an increase in the
     maximum of the independent valuation as a result of regulatory
     considerations, demand for the shares, or changes in market conditions or
     general financial and economic conditions following the commencement of the
     offering.
(2)  It is assumed that 8% of the shares sold in the offering and issued to the
     Charitable Foundation will be purchased by the employee stock ownership
     plan. For purposes of this table, the funds used to acquire such shares are
     assumed to have been borrowed by the employee stock ownership plan from
     Magyar Bancorp, Inc. The amount to be borrowed is reflected as a reduction
     of stockholders' equity. Magyar Bank intends to make annual contributions
     to the employee stock ownership plan in an amount at least equal to the
     principal and interest requirement of the debt. Magyar Bank's total annual
     payment of the employee stock ownership plan debt is based upon 30 equal
     annual installments of principal and interest. The pro forma net earnings
     information makes the following assumptions: (a) Magyar Bank's contribution
     to the employee stock ownership plan is equivalent to the debt service
     requirement for the period presented and was made at the end of the period;
     (b) 3,501 shares, 4,118 shares, 4,736 shares and 5,447 shares at the
     minimum, midpoint, maximum and adjusted maximum of the offering range,
     respectively (based upon a 30-year loan term), were committed to be
     released during the nine months ended June 30, 2005, at an average fair
     value equal to the price for which the shares are sold in the offering in
     accordance with Statement of Position ("SOP") 93-6; and (c) only the
     employee stock ownership plan shares committed to be released were
     considered outstanding for purposes of the net loss per share calculations.
(3)  Gives effect to the stock-based incentive plan expected to be adopted
     following the offering. We have assumed that this plan acquires a number of
     shares of common stock equal to 4% of the shares sold in the offering and
     issued to the Charitable Foundation, either through open market purchases
     or from authorized but unissued shares of common stock or treasury stock of
     Magyar Bancorp, Inc., if any. Funds used by the stock-based incentive plan
     to purchase the shares will be contributed by Magyar Bancorp, Inc. In
     calculating the pro forma effect of the stock-based incentive plan, it is
     assumed that the shares were acquired by the plan in open market purchases
     at the beginning of the period presented for a purchase price equal to the
     price for which the shares are sold in the offering, and that 15% of the
     amount contributed was an amortized expense (20% annually based upon a
     five-year vesting period) during the nine months ended June 30, 2005. There
     can be no assurance that the actual purchase price of the shares granted
     under the stock-based incentive plan will be equal to the $10.00
     subscription price. If shares are acquired from authorized but unissued
     shares of common stock or from treasury shares of Magyar Bancorp, Inc., our
     net loss per share and stockholders' equity per share will decrease. This
     will also have a dilutive effect of approximately 1.81% (at the maximum of
     the offering range) on the ownership interest of stockholders. The impact
     on pro forma net loss per share and pro forma stockholders' equity per
     share is not material. The following table shows pro forma net income per
     share and pro forma stockholders' equity per share, assuming all the shares
     to fund the stock awards are obtained from authorized but unissued shares.



              AT OR FOR THE NINE MONTHS                                                            ADJUSTED
                 ENDED JUNE 30, 2005                  MINIMUM        MIDPOINT       MAXIMUM        MAXIMUM
     --------------------------------------------  -------------  -------------  -------------  -------------
                                                                                     
     Pro forma net income per share                 $      0.04    $      0.04    $      0.04    $      0.03
     Pro forma stockholders' equity per share              9.56           8.70           8.06           7.51


(4)  Gives effect to the granting of options pursuant to the stock-based
     incentive plan, which is expected to be adopted by Magyar Bancorp, Inc.
     following the offering and presented to stockholders for approval not
     earlier than six months after the completion of the offering. We have
     assumed that options will be granted to acquire common stock equal to 10%
     of the shares sold in the offering and issued to the Charitable Foundation.
     In calculating the pro forma effect of the stock options, it is assumed
     that the exercise price of the stock options and the trading price of the
     stock at the date of grant were $10.00 per share, and the estimated
     grant-date fair value pursuant to the application of the Black-Scholes
     option pricing model was $3.83 for each option. The pro forma net income
     assumes that the options granted under the stock option plan have a value
     of $3.83 per option, which was determined using the Black-Scholes option
     pricing formula using the following assumptions: (i) the trading price on
     date of grant was $10.00 per share; (ii) exercise price is equal to the
     trading price on the date of grant; (iii) dividend yield of 0%; (iv)
     expected life of 10 years; (v) expected volatility of 16.65%; and (vi)
     risk-free interest rate of 3.97%. Because there is currently no market for
     Magyar Bancorp, Inc.'s common stock, the assumed expected volatility is
     based on the SNL Financial MHC index. If the fair market value per share on
     the date of grant is different than $10.00, or if the assumptions used in
     the option pricing formula are different from those used in preparing this
     pro forma data, the value of options and the related expense recognized
     will be different. The aggregate grant-date fair value of the stock options
     was amortized to expense on a straight-line basis over a five-year vesting
     period of the options. There can be no assurance that the actual exercise
     price of the stock options will be equal to the $10.00 price per share. If
     a portion of the shares to satisfy the exercise of options under the
     stock-based incentive plan is obtained from the issuance of authorized but
     unissued shares, our net income and stockholders' equity per share will
     decrease. This also will have a dilutive effect of up to 4.40% on the
     ownership interest of persons who purchase common stock in the offering.
(5)  The retained earnings of Magyar Bank will continue to be substantially
     restricted after the offering. See "Supervision and Regulation--Federal
     Banking Regulation."


                                       36



                                                                           AT OR FOR THE YEAR ENDED SEPTEMBER 30, 2004
                                                                           BASED UPON THE SALE AT $10.00 PER SHARE OF
                                                              ---------------------------------------------------------------------
                                                                1,683,000         1,980,000       2,277,000      2,618,550 SHARES
                                                                SHARES AT         SHARES AT       SHARES AT         AT ADJUSTED
                                                                MINIMUM OF       MIDPOINT OF      MAXIMUM OF         MAXIMUM OF
                                                              OFFERING RANGE   OFFERING RANGE   OFFERING RANGE   OFFERING RANGE (1)
                                                              --------------   --------------   --------------   ------------------
                                                                           (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                                                                                     
Gross proceeds..............................................  $       16,830   $       19,800   $       22,770   $           26,186
Plus:  market value of shares issued to Charitable
  Foundation................................................             673              792              911                1,047
                                                              --------------   --------------   --------------   ------------------
Market value of offering and Charitable Foundation
  shares....................................................  $       17,503   $       20,592   $       23,681   $           27,233
                                                              ==============   ==============   ==============   ==================

Gross proceeds..............................................  $       16,830   $       19,800   $       22,770   $           26,186
Less:  expenses.............................................            (773)            (801)            (828)                (859)
                                                              --------------   --------------   --------------   ------------------
Estimated net proceeds......................................          16,057           18,999           21,942               25,327
Less:  capitalization of the Mutual Holding Company.........             (25)             (25)             (25)                 (25)
Less:  common stock acquired by employee stock
  ownership plan (2)........................................          (1,400)          (1,647)          (1,894)              (2,179)
Less:  common stock acquired by recognition and
  retention plan (3)........................................            (700)            (824)            (947)              (1,089)
Less:  cash contribution to Charitable Foundation...........            (500)            (500)            (500)                (500)
                                                              --------------   --------------   --------------   ------------------
   Estimated net proceeds after adjustment for stock
     benefit plans and cash contributions to
     Charitable Foundation..................................  $       13,432   $       16,003   $       18,576   $           21,534
                                                              ==============   ==============   ==============   ==================

FOR THE YEAR ENDED SEPTEMBER 30, 2004:
- --------------------------------------
Net income:
   Historical...............................................  $          612   $          612   $          612   $              612
Pro forma adjustments:
   Income on adjusted net proceeds..........................             297              354              411                  477
   Employee stock ownership plan (2)........................             (28)             (33)             (38)                 (44)
   Options granted under stock-based incentive plan (4).....            (134)            (158)            (181)                (209)
   Shares granted under stock-based incentive plan (3)......             (84)             (99)            (114)                (131)
                                                              --------------   --------------   --------------   ------------------
     Pro forma net income...................................  $          663   $          676   $          690   $              705
                                                              ==============   ==============   ==============   ==================

Net income per share:
   Historical...............................................  $         0.17   $         0.14   $         0.12   $             0.11
Pro forma adjustments:
   Income on adjusted net proceeds..........................            0.08             0.08             0.08                 0.08
   Employee stock ownership plan (2)........................           (0.01)           (0.01)           (0.01)               (0.01)
   Options granted under stock-based incentive plan (4).....           (0.04)           (0.04)           (0.04)               (0.04)
   Shares granted under stock-based incentive plan (3)......           (0.02)           (0.02)           (0.02)               (0.02)
                                                              --------------   --------------   --------------   ------------------
     Pro forma net income per share (2)(3)(4)...............  $         0.18   $         0.15   $         0.13   $             0.12
                                                              ==============   ==============   ==============   ==================

Offering price to pro forma net income per share............           55.56x           66.67x           76.92x               83.33x
Shares considered outstanding in calculating pro forma
   net income per share.....................................       3,671,963        4,319,955        4,967,949            5,713,141

AT SEPTEMBER 30, 2004:
- ----------------------
Stockholders' equity:
   Historical...............................................  $       23,112   $       23,112   $       23,112   $           23,112
   Estimated net proceeds...................................          16,057           18,999           21,942               25,327
   Market value of shares issued to Charitable Foundation...             673              792              911                1,047
   Less:
     Capitalization of the Mutual Holding Company...........            (704)            (775)            (847)                (928)
     Expense, net of tax, of contribution to Charitable
       Foundation...........................................             (25)             (25)             (25)                 (25)
     Common stock acquired by employee stock ownership
       plan (2).............................................          (1,400)          (1,647)          (1,894)              (2,179)
     Shares of common stock awarded under stock-based
       incentive plan (3)...................................            (700)            (824)            (947)              (1,089)
                                                              --------------   --------------   --------------   ------------------
     Pro forma stockholders' equity (6).....................  $       37,013   $       39,632   $       42,252   $           45,265
                                                              ==============   ==============   ==============   ==================

Stockholders' equity per share:
   Historical...............................................  $         6.07   $         5.16   $         4.49   $             3.90
   Estimated net proceeds...................................            4.22             4.24             4.26                 4.28
   Market value of shares issued to Charitable Foundation...            0.18             0.18             0.18                 0.18
   Less:
     Capitalization of the Mutual Holding Company...........           (0.18)           (0.17)           (0.17)               (0.16)
     Expense, net of tax, of contribution to Charitable
       Foundation...........................................           (0.01)           (0.01)           (0.01)                  --
     Common stock acquired by employee stock ownership
       plan (2).............................................           (0.37)           (0.37)           (0.37)               (0.37)
     Shares of common stock awarded under stock-based
       incentive plan (3)...................................           (0.18)           (0.18)           (0.18)               (0.18)
                                                              --------------   --------------   --------------   ------------------
     Pro forma stockholders' equity per share (3)(4)(5).....  $         9.73   $         8.85   $         8.20   $             7.65
                                                              ==============   ==============   ==============   ==================

Offering price as percentage of pro forma stockholders'
   equity per share.........................................          102.77%          112.99%          121.65%              130.72%
Shares considered outstanding in calculating offering
   price as a percentage of pro forma stockholders'
   equity per share.........................................       3,807,320        4,479,200        5,151,080            5,923,742

Charitable Foundation ownership.............................            1.77%            1.77%            1.77%                1.77%
Public ownership............................................           44.20%           44.20%           44.20%               44.20%


                                       37


(1)  As adjusted to give effect to a 15% increase in the number of shares
     outstanding after the offering which could occur due to an increase in the
     maximum of the independent valuation as a result of regulatory
     considerations, demand for the shares, or changes in market conditions or
     general financial and economic conditions following the commencement of the
     offering.
(2)  It is assumed that 8% of the shares sold in the offering and issued to the
     Charitable Foundation will be purchased by the employee stock ownership
     plan. For purposes of this table, the funds used to acquire such shares are
     assumed to have been borrowed by the employee stock ownership plan from
     Magyar Bancorp, Inc. The amount to be borrowed is reflected as a reduction
     of stockholders' equity. Magyar Bank intends to make annual contributions
     to the employee stock ownership plan in an amount at least equal to the
     principal and interest requirement of the debt. Magyar Bank's total annual
     payment of the employee stock ownership plan debt is based upon 30 equal
     annual installments of principal and interest. The pro forma net earnings
     information makes the following assumptions: (a) Magyar Bank's contribution
     to the employee stock ownership plan is equivalent to the debt service
     requirement for the period presented and was made at the end of the period;
     (b) 4,668 shares, 5,491 shares, 6,315 shares and 7,262 shares at the
     minimum, midpoint, maximum and adjusted maximum of the offering range,
     respectively (based upon a 30-year loan term), were committed to be
     released during the year ended September 30, 2004, at an average fair value
     equal to the price for which the shares are sold in the offering in
     accordance with Statement of Position ("SOP") 93-6; and (c) only the
     employee stock ownership plan shares committed to be released were
     considered outstanding for purposes of the net income per share
     calculations.
(3)  Gives effect to the stock-based incentive plan expected to be adopted
     following the offering. We have assumed that this plan acquires a number of
     shares of common stock equal to 4% of the shares sold in the offering and
     issued to the Charitable Foundation, either through open market purchases
     or from authorized but unissued shares of common stock or treasury stock of
     Magyar Bancorp, Inc., if any. Funds used by the stock-based incentive plan
     to purchase the shares will be contributed by Magyar Bancorp, Inc. In
     calculating the pro forma effect of the stock-based incentive plan, it is
     assumed that the shares were acquired by the plan in open market purchases
     at the beginning of the period presented for a purchase price equal to the
     price for which the shares are sold in the offering, and that 20% of the
     amount contributed was an amortized expense (based upon a five-year vesting
     period) during the year ended September 30, 2004. There can be no assurance
     that the actual purchase price of the shares granted under the stock-based
     incentive plan will be equal to the $10.00 subscription price. If shares
     are acquired from authorized but unissued shares of common stock or from
     treasury shares of Magyar Bancorp, Inc., our net income per share and
     stockholders' equity per share will decrease. This will also have a
     dilutive effect of approximately 1.81% (at the maximum of the offering
     range) on the ownership interest of stockholders. The impact on pro forma
     net income per share and pro forma stockholders' equity per share is not
     material. The following table shows pro forma net income per share and pro
     forma stockholders' equity per share, assuming all the shares to fund the
     stock awards are obtained from authorized but unissued shares.



            AT OR FOR THE NINE MONTHS                                                              ADJUSTED
            ENDED SEPTEMBER 30, 2004                  MINIMUM        MIDPOINT       MAXIMUM        MAXIMUM
     --------------------------------------------  -------------  -------------  -------------  -------------
                                                                                     
     Pro forma net income per share                 $      0.18    $      0.16    $      0.14    $      0.13
     Pro forma stockholders' equity per share              9.55           8.69           8.05           7.50


(4)  Gives effect to the granting of options pursuant to the stock-based
     incentive plan, which is expected to be adopted by Magyar Bancorp, Inc.
     following the offering and presented to stockholders for approval not
     earlier than six months after the completion of the offering. We have
     assumed that options will be granted to acquire common stock equal to 10%
     of shares sold in the offering and issued to the Charitable Foundation. In
     calculating the pro forma effect of the stock options, it is assumed that
     the exercise price of the stock options and the trading price of the stock
     at the date of grant were $10.00 per share, and the estimated grant-date
     fair value pursuant to the application of the Black-Scholes option pricing
     model was $3.83 for each option. The pro forma net income assumes that the
     options granted under the stock option plan have a value of $3.83 per
     option, which was determined using the Black-Scholes option pricing formula
     using the following assumptions: (i) the trading price on date of grant was
     $10.00 per share; (ii) exercise price is equal to the trading price on the
     date of grant; (iii) dividend yield of 0%; (iv) expected life of 10 years;
     (v) expected volatility of 16.65%; and (vi) risk-free interest rate of
     3.97%. Because there is currently no market for Magyar Bancorp, Inc.'s
     common stock, the assumed expected volatility is based on the SNL Financial
     MHC index. If the fair market value per share on the date of grant is
     different than $10.00, or if the assumptions used in the option pricing
     formula are different from those used in preparing this pro forma data, the
     value of options and the related expense recognized will be different. The
     aggregate grant-date fair value of the stock options was amortized to
     expense on a straight-line basis over a five-year vesting period of the
     options. Under the above assumptions, the adoption of the stock-based
     incentive plan will result in no additional shares under the treasury stock
     method for purposes of calculating earnings per share. There can be no
     assurance that the actual exercise price of the stock options will be equal
     to the $10.00 price per share. If a portion of the shares to satisfy the
     exercise of options under the stock-based incentive plan is obtained from
     the issuance of authorized but unissued shares, our net income per share
     and stockholders' equity per share will decrease. This also will have a
     dilutive effect of up to 4.40% on the ownership interest of persons who
     purchase common stock in the offering.
(5)  The retained earnings of Magyar Bank will continue to be substantially
     restricted after the offering. See "Supervision and Regulation--Federal
     Banking Regulation."


                                       38


                COMPARISON OF VALUATION AND PRO FORMA INFORMATION
                   WITH AND WITHOUT THE CHARITABLE FOUNDATION

        As reflected in the table below, if the Charitable Foundation is not
established and funded as part of the reorganization, FinPro, Inc. estimates
that the pro forma valuation of Magyar Bancorp, Inc. would be greater and, as a
result, a greater number of shares of common stock would be issued in the stock
offering. At the minimum, midpoint, maximum and adjusted maximum of the
valuation range, the pro forma valuation of Magyar Bancorp, Inc. is $38.1
million, $44.8 million, $51.5 million and $59.2 million with the Charitable
Foundation, as compared to $39.4 million, $46.3 million, $53.3 million and $61.3
million, respectively, without the Charitable Foundation. There is no assurance
that if the Charitable Foundation were not formed, the appraisal prepared at
that time would conclude that the pro forma market value of Magyar Bancorp, Inc.
would be the same as that estimated in the table below. Any appraisal prepared
at that time would be based on the facts and circumstances existing at that
time, including, among other things, market and economic conditions.

        For comparative purposes only, set forth below are certain pricing
ratios and financial data and ratios at and for the nine months ended June 30,
2005 at the minimum, midpoint, maximum and adjusted maximum of the offering
range, assuming the offering was completed at June 30, 2005, with and without
the Charitable Foundation.



                                     1,683,000 SHARES SOLD   1,980,000 SHARES SOLD   2,277,000 SHARES SOLD   2,618,550 SHARES SOLD
                                     ----------------------  ----------------------  ----------------------  ----------------------
                                        WITH      WITHOUT       WITH      WITHOUT       WITH      WITHOUT       WITH      WITHOUT
                                     FOUNDATION  FOUNDATION  FOUNDATION  FOUNDATION  FOUNDATION  FOUNDATION  FOUNDATION  FOUNDATION
                                     ----------  ----------  ----------  ----------  ----------  ----------  ----------  ----------
                                                            (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                                                                                 
Estimated offering amount........... $   16,830  $   17,714  $   19,800  $   20,840  $   22,770  $   23,965  $   26,186  $   27,560
Pro forma market capitalization
  of offering and foundation........     17,503      17,714      20,592      20,840      23,681      23,965      27,233      27,560
Estimated full value
Total assets........................    338,996     339,876     341,615     342,598     344,235     345,320     347,248     348,450
Total liabilities...................    301,937     301,937     301,937     301,937     301,937     301,937     301,937     301,937
Pro forma stockholders' equity......     37,060      37,940      39,679      40,662      42,299      43,384      45,312      46,514
Pro forma net earnings..............        144         164         155         177         165         189         177         204
Pro forma stockholders' equity
  per share.........................       9.74        9.64        8.86        8.78        8.22        8.15        7.65        7.59
Pro forma net earnings per share....       0.03        0.03        0.02        0.03        0.02        0.03        0.02        0.03
PRO FORMA PRICING RATIOS:
Offering price as a percentage of
  pro forma stockholders' equity
  per share.........................     102.67%     103.73%     112.87%     113.90%     121.65%     122.70%     130.72%     131.75%
Offering price to pro forma net
  earnings per share................     250.00      250.00      375.00      250.00      375.00      250.00      375.00      250.00
Offering price to assets............      11.23%      11.58%      13.11%      13.52%      14.96%      15.42%      17.06%      17.57%
PRO FORMA FINANCIAL RATIOS:
Return on assets....................       0.06%       0.06%       0.06%       0.07%       0.06%       0.07%       0.07%       0.08%
Return on equity....................       0.52%       0.58%       0.52%       0.58%       0.52%       0.58%       0.52        0.58%
Equity to assets....................      10.93%      11.16%      11.62%      11.87%      12.29%      12.56%      13.05%      13.35%



                                       39


           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                AND RESULTS OF OPERATIONS OF MAGYAR BANCORP, INC.

        This section is intended to help potential investors understand the
financial performance of Magyar Bancorp, Inc. and Magyar Bank through a
discussion of the factors affecting our financial condition and our results of
operations at and for the periods presented. This section should be read in
conjunction with the financial statements and notes to the financial statements
that appear elsewhere in this prospectus.

OVERVIEW

        Magyar Bancorp, Inc. was formed in connection with our reorganization
and has not yet commenced operations. Our results of operations will be
dependent on the results of operations of Magyar Bank, which will be a
wholly-owned subsidiary. Magyar Bank's results of operations are primarily
dependent upon its net interest income. Net interest income is the difference
between interest income earned on loans and investments and interest expense
paid on deposits and borrowings. Net interest and dividend income before
provision for loan losses increased $1.1 million, or 18.5%, to $7.3 million for
the nine months ended June 30, 2005 from $6.2 million for the nine months ended
June 30, 2004. The primary reason for the improvement in our net interest and
dividend income was a $27.5 million, or 10.6%, increase in our average interest
earning assets, to $287.1 million for the nine months ended June 30, 2005,
reflecting strong demand for loans in our primary market area due to the
continued low interest rate environment. While the low interest rate environment
of recent years is not expected to continue, any negative impact of rising
interest rates on our net interest rate spread would be mitigated to some extent
by the net proceeds from the offering which will support the continued growth of
our interest-earning assets in future periods.

        Results of operations are also affected by provisions for loan losses,
fees collected on deposit accounts, investment and loan sales, loan servicing
income, and income from our products and services. Non-interest expense consists
mainly of salary and benefits expense, net occupancy expense, data processing
expense, advertising and promotion expense and other operating expenses. Results
of operations are also impacted by changes in interest rates, economic
conditions, competition and changes in government policies, accounting changes
and regulatory actions.

ANTICIPATED INCREASE IN NON-INTEREST EXPENSE

        Following the completion of the offering, we anticipate that our
non-interest expense will increase as a result of the increased costs associated
with managing a public company, increased compensation expenses associated with
the purchases of shares of common stock by our employee stock ownership plan,
the adoption of the stock-based incentive plan, if approved by our stockholders,
and the costs of funding the charitable foundation.


                                       40


        Assuming that the adjusted maximum number of shares is sold in the
offering (2,618,550 shares):

        o       the employee stock ownership plan will acquire 217,863 shares of
                common stock with a $2,178,630 loan that is expected to be
                repaid over 30 years, resulting in an annual expense (pre-tax)
                of approximately $72,600 (assuming that the common stock
                maintains a value of $10.00 per share; the ultimate expense
                would be higher if the stock price is higher);

        o       the stock-based incentive plan would grant options to purchase
                shares equal to 10% of the shares sold in the offering and
                issued to the charitable foundation), or 272,329 shares to
                eligible participants, which would result in compensation
                expense over the vesting period of the options. Assuming the
                market price of the common stock is $10.00 per share; the
                options are granted with an exercise price of $10.00 per share;
                the dividend yield on the stock is zero; the expected option
                life is 10 years; the risk free interest rate is 3.97% (based on
                the ten-year Treasury rate) and the volatility rate on the
                common stock is 16.65% (based on an index of publicly traded
                mutual holding company institutions), the estimated grant-date
                fair value of the options utilizing a Black-Scholes option
                pricing analysis is $3.83 per option granted. Assuming this
                value is amortized over the five year vesting period, the
                corresponding annual expense (pre-tax) associated with the stock
                options would be approximately $208,600;

        o       the stock-based incentive plan would award a number of shares of
                common stock equal to 4% of the shares sold in the offering and
                issued to the charitable foundation, or 108,932 shares, to
                eligible participants, which would be expensed as the awards
                vest. Assuming that all shares are awarded under the stock-based
                incentive plan at a price of $10.00 per share, and that the
                awards vest over a five year period, the corresponding annual
                expense (pre-tax) associated with shares awarded under the
                stock-based incentive plan would be approximately $18,000; and

        o       the contribution to the charitable foundation will be
                approximately $500,000 in cash and 104,742 shares, the cost of
                which will be expensed in the quarter during which the offering
                is completed.

        The actual expense that will be recorded for the employee stock
ownership plan will be determined by the market value of the shares of common
stock as they are released to employees over the term of the loan, and whether
the loan is repaid faster than its contractual term. Accordingly, increases in
the stock price above $10.00 per share will increase the total employee stock
ownership plan expense, and any accelerated repayment of the loan will increase
the annual employee stock ownership plan expense. Further, the actual expense of
the stock-based incentive plan will be determined by the fair market value of
the stock on the grant date, which might be greater than $10.00 per share. The
actual expense of the stock-based incentive plan will be determined by the
grant-date fair value of the options which will depend on a number of factors,
including the valuation assumptions used in the Black-Scholes option pricing
model.


                                       41


CRITICAL ACCOUNTING POLICIES

        Critical accounting policies are defined as those that are reflective of
significant judgments and uncertainties, and could potentially result in
materially different results under different assumptions and conditions. We
believe that the most critical accounting policy upon which our financial
condition and results of operation depend, and which involves the most complex
subjective decisions or assessments, is the allowance for loan losses are as
follows

        The allowance for loan losses is the amount estimated by management as
necessary to cover credit losses in the loan portfolio both probable and
reasonably estimable at the balance sheet date. The allowance is established
through the provision for loan losses which is charged against income. In
determining the allowance for loan losses, management makes significant
estimates and has identified this policy as one of our most critical. The
methodology for determining the allowance for loan losses is considered a
critical accounting policy by management due to the high degree of judgment
involved, the subjectivity of the assumptions utilized and the potential for
changes in the economic environment that could result in changes to the amount
of the recorded allowance for loan losses.

        As a substantial amount of our loan portfolio is collateralized by real
estate, appraisals of the underlying value of property securing loans and
discounted cash flow valuations of properties are critical in determining the
amount of the allowance required for specific loans. Assumptions for appraisals
and discounted cash flow valuations are instrumental in determining the value of
properties. Overly optimistic assumptions or negative changes to assumptions
could significantly affect the valuation of a property securing a loan and the
related allowance determined. The assumptions supporting such appraisals and
discounted cash flow valuations are carefully reviewed by management to
determine that the resulting values reasonably reflect amounts realizable on the
related loans.

        Management performs a quarterly evaluation of the adequacy of the
allowance for loan losses. We consider a variety of factors in establishing this
estimate including, but not limited to, current economic conditions, delinquency
statistics, geographic and industry concentrations, the adequacy of the
underlying collateral, the financial strength of the borrower, results of
internal loan reviews and other relevant factors. This evaluation is inherently
subjective as it requires material estimates by management that may be
susceptible to significant change based on changes in economic and real estate
market conditions.

        The evaluation has a specific and general component. The specific
component relates to loans that are delinquent or otherwise identified as a
problem loan through the application of our loan review process and our loan
grading system. All such loans are evaluated individually, with principal
consideration given to the value of the collateral securing the loan. Specific
allowances are established as required by this analysis. The general component
is determined by segregating the remaining loans by type of loan, risk weighting
(if applicable) and payment history. We also analyze historical loss experience,
delinquency trends, general economic conditions and geographic and industry
concentrations. This analysis establishes factors that are applied to the loan
groups to determine the amount of the general component of the allowance for
loan losses.


                                       42


        Actual loan losses may be significantly more than the allowances we have
established which could have a material negative effect on our financial
results.

COMPARISON OF FINANCIAL CONDITION AT JUNE 30, 2005 AND JUNE 30, 2004

        Total assets increased $38.0 million, or 13.2%, to $325.1 million at
June 30, 2005 from $287.1 million at September 30, 2004. The increase reflected
continued substantial growth in net loans, partially offset by a decrease in
securities available-for-sale and held-to-maturity, as well as a decrease in
cash and cash equivalents. The growth in net loans was primarily funded by
higher deposits, which increased to $259.1 million at June 30, 2005 from $224.0
million at September 30, 2004.

        Net loans increased $54.8 million, or 28.3%, to $248.3 million at June
30, 2005 from $193.5 million at September 30, 2004. Growth in loans was highest
in the commercial real estate loan portfolio, which increased $29.8 million, or
149.7%, and in the construction loan portfolio, which increased $31.6 million,
or 571.7%. These increases reflected continued strong economic conditions in our
primary market area as well as our continued efforts to diversify our lending
activities and improve our net interest rate spread by increasing our
origination of these generally higher-yielding loans. In addition, the increased
balance of construction loans reflected the hiring of a seasoned construction
loan officer in January 2005 and the increase in commercial real estate and
commercial business lending reflected the hiring of a seasoned commercial loan
officer in April 2005. Finally, the increases also were due to somewhat reduced
competition from community banks in our market area, as a highly regarded local
community bank was acquired by a substantially larger commercial bank during the
period. At June 30, 2005, commercial real estate, construction and commercial
business loans, in the aggregate, represented 42.7% of our total loans, compared
to 27.1% of our total loans at September 30, 2004. While one- to four-family
residential mortgage loans also increased to $118.7 million at June 30, 2005
from $108.7 million at September 30, 2004, these loans decreased as a percentage
of our total loans to 47.3% at June 30, 2005 from 55.5% at September 30, 2004.

        Securities available-for-sale and securities held-to-maturity decreased
$9.1 million, or 29.2%, and $6.5 million, or 15.3%, respectively, reflecting
principal repayments and prepayments on mortgage-backed securities and calls of
federal agency obligations in the continued low market interest rate
environment. The decrease also reflected the deployment of investment securities
proceeds into loans, as discussed above.

        Total cash and cash equivalents decreased $1.3 million, or 25.3%, to
$3.7 million at June 30, 2005 from $5.0 million at September 30, 2004. The
decrease reflected routine fluctuations in cash balances as well the deployment
of available cash to support loan growth. Our holdings of stock in the Federal
Home Loan Bank of New York increased to $1.8 million at June 30, 2005 from $1.7
million at September 30, 2004, resulting from increases in advances outstanding
from the Federal Home Loan Bank, which totaled $26.8 million at June 30, 2005.

        Total deposits increased $35.1 million, or 15.7%, to $259.1 million at
June 30, 2005. The increase was primarily concentrated in our certificates of
deposit, which increased to $113.0 million at June 30, 2005 from $89.5 million
at September 30, 2004. Federal Home Loan Bank advances also increased to $26.8
million from $25.5 million. We increasingly used such


                                       43


advances to "match fund" a portion of our longer-term loans in order to reduce
our interest rate risk. Securities sold under reverse repurchase agreements
increased slightly to $10.0 million from $9.5 million.

        Total retained earnings increased $47,000, or 0.2%, to $23.2 million at
June 30, 2005 from $23.1 million at September 30, 2004. The increase reflected
net income of $106,000 for the nine months ended June 30, 2005, which was
partially offset by a $59,000 increase in our other comprehensive losses due to
unrealized losses on securities available for sale at June 30, 2005. The other
comprehensive losses due to unrealized losses on securities available for sale
were due to changes in interest rates since the securities were purchased;
management has concluded that none of the securities have impairments that are
other than temporary.

COMPARISON OF OPERATING RESULTS FOR THE NINE MONTHS ENDED JUNE 30, 2005 AND 2004

        NET INCOME. Net income decreased to $106,000 for the nine months ended
June 30, 2005 from $571,000 for the prior year period. The decrease resulted
primarily from higher noninterest expense and lower noninterest income, which
more than offset increased net interest and dividend income.

        NET INTEREST AND DIVIDEND INCOME. Net interest and dividend income
increased $1.1 million, or 18.5%, to $7.3 million for the nine months ended June
30, 2005 from $6.2 million for the nine months ended June 30, 2004. The increase
reflected a $4.4 million increase in our net interest earning assets, as the
average balance of our total interest earning assets increased to $287.1 million
for the nine months ended June 30, 2005 from $259.6 million for the nine months
ended June 30, 2004, an increase of $27.5 million or 10.6%. In addition, the
improvement in net interest and dividend income reflected a higher interest rate
spread, which increased to 3.21% from 3.02%.

        INTEREST INCOME. Interest income increased $2.0 million, or 20.9%, to
$11.3 million for the nine months ended June 30, 2005 from $9.4 million for the
prior year period. The increase reflected an increase in the average balance of
our interest earning assets to $287.1 million from $259.6 million, as well as an
improvement in the average yield on such assets to 5.26% from 4.81%. Interest
earned on loans increased to $9.4 million for the nine months ended June 30,
2005 from $7.1 million for the prior year period, reflecting a $41.5 million, or
23.6%, increase in the average balance of our loans as well as a 33 basis point
increase in the average yield on such loans to 5.74% from 5.41%. The improved
yield on our loans reflected the higher balance of higher yielding commercial
real estate and construction loans, as we continued our efforts to increase
these loans as a percentage of our overall portfolio. Interest earned on our
investment securities decreased $296,000, or 13.3%, reflecting a $10.4 million,
or 13.4%, decrease in the average balance of such securities, which more than
offset a 10 basis point increase in the average yield on such securities to
3.88% from 3.78%. The decreased average balance of our investment securities
reflected the deployment of proceeds from prepayments or repayments into higher
yielding loans.

        INTEREST EXPENSE. Interest expense increased $813,000, or 25.4%, to $4.0
million for the nine months ended June 30, 2005 from $3.2 million for the nine
months ended June 30, 2004. The increase in interest expense was due to a $23.0
million, or 9.7%, increase in the average


                                       44


balance of interest bearing liabilities to $260.6 million from $237.6 million.
In addition, the average cost of such liabilities increased to 2.05% from 1.80%.
The interest paid on deposits increased to $3.0 million from $2.4 million,
reflecting an increase in the average balance of such deposits to $226.3 million
from $215.9 million, as well as an increase in the average cost of such deposits
to 1.74% from 1.50%. The interest paid on time deposits and NOW accounts both
increased, reflecting higher average balances of these liabilities as well as
the higher cost of these liabilities in the higher interest rate environment
that prevailed in 2005 compared to 2004. The interest paid on our savings
accounts decreased slightly, reflecting a lower average balance of these
accounts as well as the lower cost of these accounts. Interest paid on Federal
Home Loan Bank advances increased to $1.1 million for the nine months ended June
30, 2005 from $764,000 for the prior year period, reflecting an increase in the
average balance of such advances to $34.3 million from $21.7 million. We have
increased the use of such advances to match fund loans, particularly when such
advances are available at attractive rates. The average cost of such advances
decreased to 4.12% for the nine months ended June 30, 2005 from 4.69% for the
prior year period.

        PROVISION FOR LOAN LOSSES. We establish provisions for loan losses,
which are charged to operations, at a level necessary to absorb known and
inherent losses that are both probable and reasonably estimable at the date of
the financial statements. In evaluating the level of the allowance for loan
losses, management considers historical loss experience, the types of loans and
the amount of loans in the loan portfolio, adverse situations that may affect
the borrower's ability to repay, the estimated value of any underlying
collateral, peer group information and prevailing economic conditions. This
evaluation is inherently subjective as it requires estimates that are
susceptible to significant revision as more information becomes available or as
future events occur. After an evaluation of these factors, management made a
provision of $237,000 for the nine months ended June 30, 2005 compared to a
$152,000 provision for the prior year period. The increase in the provision in
2005 as compared to 2004 was due primarily to the higher proportion of
construction, commercial real estate loans and commercial business loans in our
portfolio and higher non-performing loans (up 504.0%) at June 30, 2005 as
compared to September 30, 2004. The allowance for loan losses was $2.5 million,
or 1.0% of loans outstanding at June 30, 2005, as compared to $2.3 million, or
1.2% of loans outstanding at September 30, 2004.

        Determining the amount of the allowance for loan losses necessarily
involves a high degree of judgment. Management reviews the level of the
allowance on a quarterly basis, and establishes the provision for loan losses
based on the factors set forth in the preceding paragraph. Historically, our
loan portfolio has primarily consisted of one-to four-family residential
mortgage loans. However, our current business plan calls for increases in
construction, commercial real estate and commercial business loans. As
management evaluates the allowance for loan losses, the increased risk
associated with larger non-homogenous construction, commercial real estate and
commercial business loans may result in larger additions to the allowance for
loan losses in future periods.

        Although we believe that we use the best information available to
establish the allowance for loan losses, future additions to the allowance may
be necessary, based on estimates that are susceptible to change as a result of
changes in economic conditions and other factors. In addition, the Federal
Deposit Insurance Corporation, as an integral part of its examination


                                       45


process, will periodically review our allowance for loan losses. This agency may
require us to recognize adjustments to the allowance, based on its judgments
about information available to it at the time of its examination.

        NONINTEREST INCOME. Noninterest income decreased to $537,000 for the
nine months ended June 30, 2005 from $593,000 for the nine months ended June 30,
2004. The decrease reflected a smaller increase in the cash surrender value of
Magyar Bank's bank owned life insurance for the nine months ended June 30, 2005
compared to the earlier year period, due principally to lower market interest
rates in 2005. Partially offsetting this was an increase in service charges in
the 2005 period, particularly service charges on deposits, due to higher deposit
balances in 2005 compared to 2004.

        NONINTEREST EXPENSE. Noninterest expense increased to $7.5 million for
the nine months ended June 30, 2005 from $5.8 million for the prior year period.
Compensation and employee benefits were the largest component of the increase,
rising to $4.0 million from $2.5 million. The increase reflected the addition of
several senior positions, including a new construction loan officer and a new
commercial loan officer, as we increased our capacity to originate these higher
yielding loans. In addition, we increased staffing in the administrative area,
including a new marketing officer, a new human resources officer and a new
CRA/community development officer. We expect the addition of these positions
will enable us to administer higher balances of loans and deposits after the
infusion of capital resulting from the offering. The increased compensation and
employee benefits also reflected severance payments for departing senior
executives, including the retirement of our former Chief Executive Officer in
December 2004. The higher noninterest expense also was due to higher occupancy
expenses, which increased to $1.3 million for the nine months ended June 30,
2005 from $966,000 for the prior year period. The increase reflected our new
branch office as well as expenses related to the relocation of our current
headquarters office. These increases were partially offset by lower professional
fees, which decreased to $237,000 from $521,000. The higher professional fees
for the nine months ended June 30, 2004 reflected a data processing conversion
undertaken during that period.

        INCOME TAX EXPENSE. Income tax expense decreased to $17,000 for the nine
months ended June 30, 2005 from $260,000 for the nine months ended June 30,
2004. The decrease in the effective rate is due to tax exempt income as a
percentage of pre-tax income which has decreased. The effective tax rate was
13.9% and 31.3% for the nine months ended June 30, 2005 and 2004, respectively.

COMPARISON OF FINANCIAL CONDITION AT SEPTEMBER 30, 2004 AND 2003

        Total assets increased $13.2 million, or 4.8%, to $287.1 million at
September 30, 2004 from $273.9 million at September 30, 2003. The increase
reflected substantial growth in net loans, partially offset by a decrease in
securities available for sale and cash and cash equivalents. The growth in net
loans was primarily funded by an increase in Federal Home Loan Bank of New York
advances, which increased to $25.5 million at September 30, 2004 from $10.5
million at September 30, 2003.

        Net loans increased $19.8 million, or 11.4%, to $193.5 million at
September 30, 2004 from $173.8 million at September 30, 2003. Commercial
business loans and commercial real


                                       46


estate loans increased $18.1 million, or 187.6%, and $581,000, or 3.0%,
respectively, reflecting strong economic conditions in our primary market area
as well as our efforts to diversify our lending activities and improve our net
interest rate spread by increasing our origination of these generally
higher-yielding loans. At September 30, 2004, commercial business and commercial
real estate loans represented 24.3% of our total loan portfolio compared to
16.5% at September 30, 2003. One- to four-family residential mortgage loans
increased $1.2 million, or 1.1%, to $108.7 million at September 30, 2004,
reflecting continued strong demand in our primary market area for residential
mortgage loans, given the continued low interest rate environment. While demand
for loans was strong, the relatively static balance of the portfolio reflected
high loan refinancing activity by our customers as well as our sale into the
secondary mortgage market of a portion of our fixed-rate residential loan
originations. Our portfolio of home equity lines of credit increased $1.8
million, or 24.2%, to $9.1 million at September 30, 2004. The increase reflected
aggressive marketing activities and competitive pricing on our home equity line
of credit products. Constructions loans increased $338,000, or 6.5%, to $5.5
million at September 30, 2004, reflecting continuing strong demand for such
loans in our market area, particularly for commercial construction loans.

        Securities available for sale decreased $8.9 million, or 22.2%, to $31.2
million at September 30, 2004 from $40.1 million at September 30, 2003. The
decrease reflected $5.5 million in principal repayments and prepayments on
mortgage-backed securities and $5.0 million in calls of Federal agency
obligations in the low market interest rate environment that prevailed in 2004.
Our portfolio of mortgage-backed securities and U.S. government and agency
obligations decreased $3.6 million, or 13.3%, and $5.2 million, or 48.5%,
respectively, at September 30, 2004 from September 30, 2003. These decreases
were partially offset by an increase in our held-to-maturity investment
securities portfolio, which increased to $42.6 million at September 30, 2004
from $37.3 million at September 30, 2003. The largest component of this increase
was our mortgage-backed securities portfolio, which increased to $33.2 million
from $29.7 million.

        Total cash and cash equivalents decreased $3.6 million, or 41.8%, to
$5.0 million at September 30, 2004 from $8.5 million at September 30, 2003,
reflecting routine fluctuations in cash balances as well as the deployment of
cash into higher-yielding loans. Our holdings of stock in the Federal Home Loan
Bank of New York increased to $1.7 million at September 30, 2004 from $1.6
million at September 30, 2003, resulting from increases in advances outstanding
from the Federal Home Loan Bank.

        Total deposits decreased slightly to $224.0 million at September 30,
2004 from $225.7 million at September 30, 2003. We took advantage of attractive
rates available on Federal Home Loan Bank advances to increase such advances as
a funding source during this period. Federal Home Loan Bank advances increased
$15.0 million, or 142.6%, to $25.5 million at September 30, 2004 from $10.5
million at September 30, 2003. We also used such advances to "match fund" a
portion of our longer-term loans in an effort to reduce our interest rate risk.
Securities sold under reverse repurchase agreements were unchanged at $9.5
million at September 30, 2004.


                                       47


        Total retained earnings increased $452,000 or 2.0%, to $23.1 million at
September 30, 2004 from $22.7 million at September 30, 2003. The increase
reflected net income of $612,000 for the year ended September 30, 2004, which
was partially offset by a $160,000 increase in other comprehensive losses due to
unrealized losses on securities available for sale at September 30, 2004. The
other comprehensive losses were due to changes in interest rates since the
securities were purchased; management has concluded that none of the securities
have impairments that are other than temporary.

COMPARISON OF OPERATING RESULTS FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003

        NET INCOME. Net income decreased $915,000, or 59.9%, to $612,000 for the
year ended September 30, 2004 from $1.5 million for the year ended September 30,
2003. The decrease resulted primarily from lower noninterest income and higher
noninterest expense, partially offset by increased net interest income.

        NET INTEREST AND DIVIDEND INCOME. Net interest income increased
$162,000, or 2.0%, to $8.3 million for the year ended September 30, 2004 from
$8.2 million for the year ended September 30, 2003. The increase reflected a
$2.6 million, or 12.81%, increase in our net interest earning assets, which was
partially offset by a one basis point decline in our net interest rate spread to
3.03% for the year ended September 30, 2004 from 3.04% for the year ended
September 30, 2003. The reduction in the net interest rate spread was partially
attributable to the flattening of the yield curve in which short-term interest
rates generally increased while longer-term rates remained essentially flat
during fiscal year 2004. This trend has continued into fiscal year 2005.

        INTEREST AND DIVIDEND INCOME. Interest income decreased $786,000, or
5.9%, to $12.6 million for the year ended September 30, 2004 from $13.4 million
for the year ended September 30, 2003. The decrease resulted from a decrease in
the average yield on interest earning assets to 4.81% from 5.28%, which more
than offset an increase in the average balance of interest earning assets to
$261.5 million from $253.1 million. Interest income attributable to loans
decreased $805,000, or 7.7%, to $9.6 million for the year ended September 30,
2004, reflecting a 48 basis point decrease in the average yield on such assets
to 5.40%, which more than offset a slight increase in the average balance of
loans to $178.3 million for the year ended September 30, 2004 from $177.3
million for the year ended September 30, 2003, as the continued low market
interest rate environment combined with strong demand for residential financing
in our primary market area resulted in our loan originations more than
offsetting loan prepayments and repayments. Interest earned on investment
securities increased $67,000, or 2.4% to $2.9 million for the year ended
September 30, 2004. The increase reflected substantially higher average balances
of such securities to $77.5 million from $64.9 million, which more than offset a
decrease in the yield on such securities in the lower market interest rate
environment that prevailed during fiscal 2004.

        INTEREST EXPENSE. Interest expense decreased $948,000, or 18.2% to $4.3
million for the year ended September 30, 2004 from $5.2 million for the year
ended September 30, 2003. The decrease in interest expense was due to the
decrease in the average cost of such liabilities to 1.79% for the year ended
September 30, 2004 from 2.24% for the prior year, which more than offset the
$5.8 million, or 2.5%, increase in the average balance of such liabilities. The
interest paid on deposits decreased to $3.3 million for the year ended September
30, 2004 from


                                       48


$4.3 million for the prior year, due to a decrease in the average cost of such
deposits to 1.49% from 1.98% in the lower market interest rate environment. In
particular, the interest paid on time deposits decreased $517,000, or 16.2% for
the year ended September 30, 2004, primarily because the average cost of such
deposits decreased to 2.39% from 2.84%. The interest paid on Federal Home Loan
Bank borrowings increased $35,000 or 3.5%, for the year ended September 30,
2004, as a decrease in the average cost of such borrowings to 4.55% from 5.01%,
was more than offset by a $2.8 million, or 14.0%, increase in the average
balance of such borrowings. The higher balance of such borrowings reflected our
use of such advances given the attractive rates available.

        PROVISION FOR LOAN LOSSES. Management made a provision of $202,500 for
the year ended September 30, 2004 compared to a $230,000 provision for the prior
year. The allowance for loan losses was $2.3 million, or 1.2% of loans
outstanding, at September 30, 2004 as compared to $2.2 million, or 1.2% of loans
outstanding, at September 30, 2003.

        NONINTEREST INCOME. Noninterest income decreased $174,000, or 17.9% to
$796,000 for the year ended September 30, 2004 from $970,000 for the year ended
September 30, 2003. The decrease reflected lower service charges on deposits in
the 2004 period related to waived customer deposit fees associated with our data
processing conversion and upgrade. In addition, the decrease reflected a smaller
increase in the cash surrender value of Magyar Bank's bank owned life insurance
for the year ended September 30, 2004 compared to the prior year.

        NONINTEREST EXPENSE. Noninterest expense increased $1.3 million or
19.2%, to $8.0 million for the year ended September 30, 2004 from $6.7 million
for the prior year. Compensation and employee benefits increased to $3.8 million
from $3.1 million, reflecting higher staffing levels as well as average annual
salary increases of 3.7%. Occupancy expenses increased to $1.3 million from $1.2
million, reflecting the construction of our new headquarters building.
Professional fees increased to $628,000 from $234,000, reflecting a substantial
data processing system upgrade and consultants hired to facilitate this process.
Advertising expense increased to $279,000 from $216,000, reflecting, in part
expense associated with the change of the name of the bank to Magyar Bank.

        INCOME TAX EXPENSE. Income tax expense decreased to $257,000 for the
year ended September 30, 2004 from $624,000 for the prior year. The lower
expense was due to lower income in 2004. The effective tax rate was 29.6% and
29.0% for fiscal 2004 and 2003, respectively.

        AVERAGE BALANCES AND YIELDS. The following tables set forth average
balance sheets, average yields and costs, and certain other information for the
periods indicated. No tax-equivalent yield adjustments were made, as the effect
thereof was not material. All average balances are daily average balances.
Non-accrual loans were included in the computation of average balances, but have
been reflected in the table as loans carrying a zero yield. The yields set forth
below include the effect of deferred fees, discounts and premiums that are
amortized or accreted to interest income or expense.


                                       49



                                    AT                        FOR THE NINE MONTHS ENDED JUNE 30,
                                 JUNE 30,     ----------------------------------------------------------------------
                                   2005                    2005                                2004
                               ------------   ----------------------------------  ----------------------------------
                                                         INTEREST                            INTEREST
                                  ACTUAL       AVERAGE    INCOME/                  AVERAGE    INCOME/
                                YIELD/COST     BALANCE    EXPENSE    YIELD/COST    BALANCE    EXPENSE    YIELD/COST
                               ------------   ---------  ---------  ------------  ---------  ---------  ------------
                                                                (DOLLARS IN THOUSANDS)
                                                                                       
INTEREST-EARNING ASSETS:
Interest-earning deposits
   with banks................      1.60%      $   2,442  $      16      0.85%     $   6,123  $      27      0.57%
Loans........................      6.12%        217,488      9,355      5.74%       175,945      7,144      5.41%
Securities
   Taxable...................      3.81%         67,039      1,952      3.88%        77,405      2,196      3.78%
   Tax-exempt (4)............      8.52%            150          7      8.52%           160          7      8.52%
     Total interest-earning
       assets................      5.59%        287,119     11,330      5.26%       259,633      9,374      4.81%
Noninterest-earning assets...                    12,034                              12,290
                                              ---------                           ---------
   Total assets..............                 $ 299,153                           $ 271,923
                                              =========                           =========

INTEREST-BEARING
LIABILITIES:
Savings accounts (1).........      0.75%      $  50,880  $     212      0.55%     $  52,296  $     238      0.61%
NOW accounts (2).............      1.13%         57,945        433      1.00%        51,045        174      0.46%
Time deposits (3)............      2.92%        117,516      2,308      2.62%       112,520      2,023      2.40%
                                              ---------  ---------                ---------  ---------
   Total interest-bearing
     deposits................      2.04%        226,341      2,953      1.74%       215,862      2,435      1.50%
Borrowings...................      4.48%         34,283      1,059      4.12%        21,711        764      4.69%
                                              ---------  ---------                ---------  ---------
   Total interest-bearing
     liabilities.............      2.33%        260,624      4,012      2.05%       237,573      3,199      1.80%
Noninterest-bearing
   liabilities...............                    15,290                              11,728
                                              ---------                           ---------
     Total liabilities.......                   275,914                             249,301
Retained earnings............                    23,239                              22,622
                                              ---------                           ---------
   Total liabilities and
     retained earnings.......                 $ 299,153                           $ 271,923
                                              =========                           =========

Net interest income..........                            $   7,318                           $   6,175
                                                         =========                           =========
Interest rate spread.........      3.26%                                3.21%                               3.02%
Net interest-earning
  assets.....................                 $  26,495                           $  22,060
                                              =========                           =========
Net interest margin..........                                           3.26%                               3.03%
Average interest-earning
   assets to average
   interest-bearing
   liabilities...............                    110.17%                             109.29%

- --------------------
(1)  Includes passbook savings, money market passbook and club accounts.
(2)  Includes regular and money market NOW accounts.
(3)  Includes certificates of deposits and individual retirement accounts.
(4)  Interest income on tax-exempt securities is stated on a tax-equivalent
     basis.


                                       50




                                                                FOR THE YEARS ENDED SEPTEMBER 30,
                                ------------------------------------------------------------------------------------------------
                                            2004                                2003                                2002
                                ------------------------------   ------------------------------   ------------------------------
                                            INTEREST                         INTEREST                         INTEREST
                                 AVERAGE    INCOME/    YIELD/     AVERAGE    INCOME/    YIELD/     AVERAGE    INCOME/    YIELD/
                                 BALANCE    EXPENSE     COST      BALANCE    EXPENSE     COST      BALANCE    EXPENSE     COST
                                ---------  ---------  -------    ---------  ---------  -------    ---------  ---------  -------
                                                                    (DOLLARS IN THOUSANDS)
                                                                                              
INTEREST-EARNING ASSETS:
Interest-earning deposits
  with banks..................  $   5,578  $      33   0.59%     $  10,714  $      97   0.90%     $  10,302  $     158   1.54%
Loans.........................    178,304      9,627   5.40%       177,275     10,432   5.88%       177,547     11,729   6.61%
Securities
   Taxable....................     77,465      2,915   3.76%        64,934      2,831   4.36%        48,177      2,580   5.35%
   Tax-exempt (4).............        159          9   8.52%           169         10   8.52%           179         11   8.52
     Total interest-earning
       assets.................    261,506     12,584   4.81%       253,092     13,370   5.28%       236,205     14,478   6.13%
Noninterest-earning assets....     12,088                           12,087                           10,417
                                ---------                        ---------                        ---------
   Total assets...............  $ 273,594                        $ 265,179                        $ 246,622
                                =========                        =========                        =========

INTEREST-BEARING
LIABILITIES:
Savings accounts (1)..........  $  52,522        305   0.58%     $  49,747        546   1.10%     $  43,619      700     1.60%
NOW accounts (2)..............     50,990        238   0.47%        50,460        464   0.92%        45,706      676     1.48%
Time deposits (3).............    111,988      2,676   2.39%       112,310      3,193   2.84%       109,405    4,042     3.69%
                                ---------  ---------             ---------  ---------             ---------  ---------
   Total interest-bearing
     deposits.................    215,500      3,219   1.49%       212,517      4,203   1.98%       198,730    5,418     2.73%
Borrowings....................     22,833      1,039   4.55%        20,034      1,004   5.01%        17,817      841     4.72%
                                ---------  ---------             ---------  ---------             ---------  ---------
   Total interest-bearing
     liabilities..............    238,333      4,259   1.79%       232,551      5,207   2.24%       216,547    6,259     2.89%
Noninterest-bearing
  liabilities.................     12,541                           10,707                            9,623
                                ---------                        ---------                        ---------
     Total liabilities........    250,874                          243,258                          226,170
Retained earnings.............     22,720                           21,921                           20,452
                                ---------                        ---------                        ---------
   Total liabilities and
     retained earnings........  $ 273,594                        $ 265,179                        $ 246,622
                                =========                        =========                        =========

Net interest income...........             $   8,326                        $   8,163                        $   8,219
                                           =========                        =========                        =========
Interest rate spread..........                         3.02%                            3.04%                            3.24%
Net interest-earning assets...  $  23,173                        $  20,541                        $  19,658
                                =========                        =========                        =========
Net interest margin...........                         3.04%                            3.08%                            3.33%
Average interest-earning
   assets to average
   interest-bearing
   liabilities................     109.72%                          108.83%                          109.08%

- --------------------
(1)  Includes passbook savings, money market passbook and club accounts.
(2)  Includes regular and money market NOW accounts.
(3)  Includes certificates of deposits and individual retirement accounts.
(4)  Interest income on tax-exempt securities is stated on a tax-equivalent
     basis.


                                       51


RATE/VOLUME ANALYSIS

        The following table presents the effects of changing rates and volumes
on our net interest income for the periods indicated. The rate column shows the
effects attributable to changes in rate (changes in rate multiplied by prior
volume). The volume column shows the effects attributable to changes in volume
(changes in volume multiplied by prior rate). The net column represents the sum
of the prior columns. For purposes of this table, changes attributable to both
rate and volume, which cannot be segregated, have been allocated proportionately
based on the changes due to rate and the changes due to volume.



                                FOR THE YEARS ENDED                     FOR THE                        FOR THE
                              NINE MONTHS ENDED JUNE 30,     YEARS ENDED SEPTEMBER 30,        YEARS ENDED SEPTEMBER 30,
                                    2005 VS. 2004                    2004 VS. 2003                  2003 VS. 2002
                            -----------------------------   -----------------------------   -----------------------------
                            INCREASE (DECREASE)             INCREASE (DECREASE)             INCREASE (DECREASE)
                                   DUE TO                          DUE TO                          DUE TO
                            -------------------             -------------------             -------------------
                             VOLUME      RATE       NET      VOLUME      RATE       NET      VOLUME      RATE       NET
                            --------   --------   -------   --------   --------   -------   --------   --------   -------
                                                                     (IN THOUSANDS)
                                                                                       
INTEREST-EARNING ASSETS:
Interest-earning
   deposits with banks...   $    (16)  $      5   $   (11)  $    (46)  $    (17)  $   (63)  $      6   $    (68)  $   (62)
Loans....................      1,687        524     2,211         61       (866)     (805)       (18)    (1,279)   (1,297)
Securities
 Taxable.................       (286)        42      (244)       546       (462)       84        897       (646)      251
 Tax-exempt..............         --         --        --         (1)        --        (1)        (1)        --        (1)
                            --------   --------   -------   --------   --------   -------   --------   --------   -------
   Total
      interest-earning
      assets.............   $  1,385   $    571   $ 1,956   $    560   $ (1,345)  $  (785)  $    884   $ (1,993)  $(1,109)
                            ========   ========   =======   ========   ========   =======   ========   ========   =======

INTEREST-BEARING
   LIABILITIES:
Savings accounts (1).....   $     (6)  $    (20)  $   (26)  $     30   $   (271)  $  (241)  $     98   $   (252)  $  (154)
NOW accounts (2).........         24        236       260          5       (231)     (226)        70       (282)     (212)
Time deposits (3)........         90        195       285         (9)      (507)     (516)       107       (957)     (850)
                            --------   --------   -------   --------   --------   -------   --------   --------   -------
 Total interest-bearing
   deposits..............        108        411       519         26     (1,009)     (983)       275     (1,491)   (1,216)
Borrowings...............        442       (147)      295        140       (105)       35        105         59       163
                            --------   --------   -------   --------   --------   -------   --------   --------   -------
   Total
      interest-bearing
      liabilities........   $    550   $    264   $   814   $    166   $ (1,114)  $  (948)  $    380   $ (1,433)  $(1,053)
                            ========   ========   =======   ========   ========   =======   ========   ========   =======

Net change in interest
   income...............    $    835   $    307   $ 1,142   $    394   $   (231)  $   163   $    504   $   (560)  $   (56)
                            ========   ========   =======   ========   ========   =======   ========   ========   =======

- --------------------
(1)  Includes passbook savings, money market passbook and club accounts.
(2)  Includes regular and money market NOW accounts.
(3)  Includes certificates of deposits and individual retirement accounts.


                                       52


MANAGEMENT OF MARKET RISK

        GENERAL. The majority of our assets and liabilities are monetary in
nature. Consequently, our most significant form of market risk is interest rate
risk. Our assets, consisting primarily of mortgage loans, have longer maturities
than our liabilities, consisting primarily of deposits. As a result, a principal
part of our business strategy is to manage interest rate risk and reduce the
exposure of our net interest income to changes in market interest rates.
Accordingly, our Board of Directors has established an Asset/Liability
Management Committee which is responsible for evaluating the interest rate risk
inherent in our assets and liabilities, for determining the level of risk that
is appropriate, given our business strategy, operating environment, capital,
liquidity and performance objectives, and for managing this risk consistent with
the guidelines approved by the Board of Directors. Senior management monitors
the level of interest rate risk on a regular basis and the Asset/Liability
Committee meets at least on a quarterly basis to review our asset/liability
policies and interest rate risk position.

        We have sought to manage our interest rate risk in order to minimize the
exposure of our earnings and capital to changes in interest rates. As part of
our ongoing asset-liability management, we seek to manage our exposure to
interest rate risk by retaining in our loan portfolio fewer fixed rate
residential loans, by originating and retaining adjustable-rate loans in the
residential, construction and commercial real estate loan portfolios, by using
alternative funding sources, such as advances from the Federal Home Loan Bank of
New York, to "match fund" longer-term one- to four-family residential mortgage
loans, and by originating and retaining variable rate home equity and short-term
and medium-term fixed-rate commercial business loans. We also use our portfolio
of short-term and adjustable-rate investment and mortgage-backed securities
portfolio to manage our interest rate risk exposure. Finally, we have increased
non-interest bearing demand deposits as a percentage of our deposits. By
following these strategies, we believe that we are well-positioned to react to
increases in market interest rates.

        NET INTEREST INCOME ANALYSIS. The table below, sets forth, as of June
30, 2005, the estimated changes in our net portfolio value for each of the next
two years that would result from the designated instantaneous changes in the
United States Treasury yield curve. These estimates require making certain
assumptions including loan and mortgage-related investment prepayment speeds,
reinvestment rates, and deposit maturities and decay rates. These assumptions
are inherently uncertain and, as a result, we cannot precisely predict the
impact of changes in interest rates on net interest income. Actual results may
differ significantly due to timing, magnitude and frequency of interest rate
changes and changes in market conditions. Further, certain shortcomings are
inherent in the methodology used in the interest rate risk measurement. Modeling
changes in net interest income require making certain assumptions that may or
may not reflect the manner in which actual yields and costs respond to changes
in market interest rates.


                                       53




             CHANGE IN       ESTIMATED         ESTIMATED INCREASE                         ESTIMATED INCREASE
          INTEREST RATES    NET INTEREST    (DECREASE) IN NII YEAR 1                   (DECREASE) IN NII YEAR 2
          (BASIS POINTS)      INCOME        ------------------------    ESTIMATED      ------------------------
                (1)         (NII) YEAR 1      AMOUNT       PERCENT      NII YEAR 2       AMOUNT       PERCENT
         ----------------  --------------   ----------  ------------   ------------    ----------  ------------
                                                     (DOLLARS IN THOUSANDS)
                                                                                      
                200         $     10,579    $      114       1.09%     $     10,782    $      317       3.03%
             Unchanged            10,465            --         --            10,856           391       3.74
               -200                9,856          (609)     (5.82)            9,294        (1,171)    (11.19)

- --------------------
(1)  Assumes an instantaneous uniform change in interest rates at all
     maturities.

LIQUIDITY AND CAPITAL RESOURCES

        Liquidity is the ability to meet current and future financial
obligations of a short-term nature. Our primary sources of funds consist of
deposit inflows, loan repayments and maturities and sales of securities. While
maturities and scheduled amortization of loans and securities are predictable
sources of funds, deposit flows and mortgage prepayments are greatly influenced
by general interest rates, economic conditions and competition. Our
Asset/Liability Management Committee is responsible for establishing and
monitoring our liquidity targets and strategies in order to ensure that
sufficient liquidity exists for meeting the borrowing needs of our customers as
well as unanticipated contingencies. We seek to maintain a liquidity ratio of
3.0% of assets or greater. For the year ended September 30, 2004, our liquidity
ratio averaged 21.6% of assets.

        We regularly adjust our investments in liquid assets based upon our
assessment of (1) expected loan demand, (2) expected deposit flows, (3) yields
available on interest-earning deposits and securities, and (4) the objectives of
our asset/liability management program. Excess liquid assets are invested
generally in interest-earning deposits and short- and intermediate-term
securities.

        Our most liquid assets are cash and cash equivalents. The levels of
these assets are dependent on our operating, financing, lending and investing
activities during any given period. At June 30, 2005, cash and cash equivalents
totaled $3.7 million. Securities classified as available-for-sale, which provide
additional sources of liquidity, totaled $22.1 million at June 30, 2005. In
addition, at June 30, 2005, we had the ability to borrow $83.9 million
(including reverse repurchase agreements) from the Federal Home Loan Bank of New
York. On that date, we had $26.7 million in advances outstanding.

        Our cash flows are derived from operating activities, investing
activities and financing activities as reported in our Statements of Cash Flows
included in our Financial Statements.

        At June 30, 2005, we had $50.5 million in loan commitments outstanding.
In addition to commitments to originate loans, we had $28.4 million in unused
lines of credit to borrowers. Certificates of deposit due within one year of
June 30, 2005 totaled $74.6 million, or 28.8% of total deposits. If these
deposits do not remain with us, we will be required to seek other sources of
funds, including other certificates of deposit and Federal Home Loan Bank
advances. Depending on market conditions, we may be required to pay higher rates
on such deposits or other borrowings than we currently pay on the certificates
of deposit due on or before June 30, 2006. We believe, however, based on past
experience, that a significant portion of our certificates of deposit will
remain with us. We have the ability to attract and retain deposits by adjusting
the interest rates offered.


                                       54


        Our primary investing activities are the origination of loans and the
purchase of securities. For the nine months ended June 30, 2005, we originated
$135.5 million of loans and purchased $2.0 million of securities. For the year
ended September 30, 2004, we originated $54.4 million of loans and purchased
$19.2 million of securities.

        Financing activities consist primarily of activity in deposit accounts
and Federal Home Loan Bank advances. We experienced a net increase in total
deposits of $35.1 million for the nine months ended June 30, 2005 and a net
decrease in total deposits of $1.7 million for the year ended September 30,
2004. Deposit flows are affected by the overall level of interest rates, the
interest rates and products offered by us and our local competitors and other
factors.

        Liquidity management is both a daily and long-term function of business
management. If we require funds beyond our ability to generate them internally,
borrowing agreements exist with the Federal Home Loan Bank of New York, which
provide an additional source of funds. Federal Home Loan Bank advances totaled
$26.7 million, $25.5 million and $10.5 million at June 30, 2005, and September
30, 2004 and 2003, respectively. Federal Home Loan Bank advances have primarily
been used to fund loan demand and to purchase securities. Our current
asset/liability management strategy has been to "match-fund" longer-term loans
with Federal Home Loan Bank advances.

        Magyar Bank is subject to various regulatory capital requirements,
including a risk-based capital measure. The risk-based capital guidelines
include both a definition of capital and a framework for calculating
risk-weighted assets by assigning balance sheet assets and off-balance sheet
items to broad risk categories. At June 30, 2005, Magyar Bank exceeded all
regulatory capital requirements. Magyar Bank is considered "well capitalized"
under regulatory guidelines. See "Supervision and Regulation--Federal Banking
Regulation--Capital Requirements."

        The net proceeds from the offering will significantly increase our
liquidity and capital resources. Over time, the initial level of liquidity will
be reduced as net proceeds from the offering are used for general corporate
purposes, including the funding of loans. Our financial condition and results of
operations will be enhanced by the net proceeds from the offering, resulting in
increased net interest-earning assets and net income. However, due to the
increase in equity resulting from the net proceeds raised in the offering,
return on equity will be adversely impacted following the offering.

        Bank Owned Life Insurance is a tax-advantaged financing transaction that
is used to offset employee benefit plan costs. Policies are purchased insuring
officers of Magyar Bank using a single premium method of payment. Magyar Bank is
the owner and beneficiary of the policies and records tax-free income through
cash surrender value accumulation. We have minimized our credit exposure by
choosing carriers that are highly rated. The investment in Bank Owned Life
Insurance has no significant impact on our capital and liquidity.

OFF-BALANCE SHEET ARRANGEMENTS AND AGGREGATE CONTRACTUAL OBLIGATIONS

        COMMITMENTS. As a financial services provider, we routinely are a party
to various financial instruments with off-balance-sheet risks, such as
commitments to extend credit, standby letters of credit and unused lines of
credit. While these contractual obligations represent our


                                       55


future cash requirements, a significant portion of commitments to extend credit
may expire without being drawn upon. Such commitments are subject to the same
credit policies and approval process accorded to loans made by us. We consider
commitments to extend credit in determining our allowance for loan losses. For
additional information, see Note M, "Lease Commitments," and Note N, "Financial
Instruments with Off-Balance Sheet Risk" to our Financial Statements.

        CONTRACTUAL OBLIGATIONS. In the ordinary course of our operations, we
enter into certain contractual obligations. Such obligations include operating
leases for premises and equipment.

        The following table summarizes our significant fixed and determinable
contractual obligations and other funding needs by payment date at June 30,
2005. The payment amounts represent those amounts due to the recipient and do
not include any unamortized premiums or discounts or other similar carrying
amount adjustments.



                                                                      PAYMENTS DUE BY PERIOD
                                            -------------------------------------------------------------------------
                                              LESS THAN    ONE TO THREE     THREE TO      MORE THAN
CONTRACTUAL OBLIGATIONS                       ONE YEAR         YEARS       FIVE YEARS     FIVE YEARS        TOTAL
- -----------------------------------------   ------------   ------------   ------------   -------------   ------------
                                                                         (IN THOUSANDS)
                                                                                          
Certificates of deposit..................   $     68,523   $     43,794   $        642   $          --   $    112,959
Federal Home Loan Bank advances (1)......          5,178          6,854          9,697           5,000         26,729
Repurchase Agreements....................          5,000          5,000             --              --         10,000
Standby letters of credit................         12,554          3,536             --          12,324         28,414
Operating leases.........................            101            224            348              --            673
                                            ------------   ------------   ------------   -------------   ------------
  Total..................................   $     91,356   $     59,687   $     10,687   $      17,324   $    178,775
                                            ============   ============   ============   =============   ============
Commitments to extend credit.............   $     50,500   $         --   $         --   $          --   $     50,500
                                            ============   ============   ============   =============   ============

- ------------------
(1)  Reflects all debt with a maturity of longer than one year.

RECENT ACCOUNTING PRONOUNCEMENT

        The Financial Accounting Standards Board recently issued Statement 154,
"Accounting Changes and Error Corrections," a replacement of APB Opinion No. 20
and Financial Accounting Standards Board Statement No. 3, as part of its
short-term convergence project with the International Accounting Standards
Board. Statement 154 requires that all voluntary changes in accounting
principles and changes required by a new accounting pronouncement that do not
include specific transition provisions be applied retrospectively to prior
periods' financial statements, unless it is impracticable to do so. Opinion 20,
Accounting Changes, required that most voluntary changes in accounting principle
be recognized by including the cumulative effect of changing to the new
accounting principle as a component of net income in the period of the change.

        Statement 154 is effective prospectively for accounting changes and
corrections of errors made in fiscal years beginning after December 15, 2005.
Earlier application is permitted for accounting changes and corrections of
errors made in fiscal years beginning after the date the Statement was issued
(May 2005). Statement 154 does not change the transition provisions of any
existing accounting pronouncements, including those that are in a transition
phase as of the effective date of the Statement. Magyar Bank is currently
evaluating its possible impact.


                                       56


        FASB STATEMENT NO. 123 (REVISED 2004), SHARE-BASED PAYMENT. Statement
123(R) addresses the accounting for share-based payment transactions in which an
enterprise receives employee services in exchange for (a) equity instruments of
the enterprise or (b) liabilities that are based on the fair value of the
enterprise's equity instruments or that may be settled by the issuance of such
equity instruments. Statement 123(R) requires an entity to recognize the
grant-date fair-value of stock options and other equity-based compensation
issued to employees in the income statement. The revised Statement generally
requires that an entity account for those transactions using the
fair-value-based method; and eliminates an entity's ability to account for
share-based compensation transactions using the intrinsic value method of
accounting in APB Opinion No. 25, ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES,
which was permitted under Statement 123, as originally issued. The revised
Statement requires entities to disclose information about the nature of the
share-based payment transactions and the effects of those transactions on the
financial statements. Statement 123(R) is effective for Magyar Bank beginning
July 1, 2005. Magyar Bank must use either the modified prospective or the
modified retrospective transition method. Early adoption of this Statement for
interim or annual periods for which financial statements or interim reports have
not been issued is permitted. The adoption of Statement 123(R) is expected to
reduce reported net income and earnings per share. Management is in the process
of evaluating Statement 123(R) and does not know its full impact on the
consolidated financial statements at this time.

IMPACT OF INFLATION AND CHANGING PRICES

        The financial statements and related notes of Magyar Bank have been
prepared in accordance with accounting principles generally accepted in the
United States of America ("USGAAP"). USGAAP generally requires the measurement
of financial position and operating results in terms of historical dollars
without consideration for changes in the relative purchasing power of money over
time due to inflation. The impact of inflation is reflected in the increased
cost of our operations. Unlike industrial companies, our assets and liabilities
are primarily monetary in nature. As a result, changes in market interest rates
have a greater impact on performance than the effects of inflation.


                                       57


                        BUSINESS OF MAGYAR BANCORP, INC.

        We were formed in September, 2005 and we have not engaged in any
business. Upon completion of the reorganization and the stock offering, we will
own all of the issued and outstanding common stock of Magyar Bank. We will
retain up to 50% of the net proceeds from the stock offering. A portion of the
net proceeds will be used for the purpose of making a loan to fund the purchase
of shares of our common stock by the Magyar Bank employee stock ownership plan.
We will contribute the remaining net proceeds to Magyar Bank as additional
capital. We intend to invest our capital as discussed in "How We Intend to Use
the Proceeds from the Offering."

        In the future, Magyar Bancorp, Inc., as the holding company of Magyar
Bank, will be authorized to pursue other business activities permitted by
applicable laws and regulations for bank holding companies, which may include
the acquisition of banking and financial services companies. We have no plans
for any mergers or acquisitions, or other diversification of the activities of
Magyar Bancorp, Inc. at the present time.

        Our cash flow will depend on earnings from the investment of the net
proceeds we retain, and any dividends received from Magyar Bank. Magyar Bancorp,
Inc. neither owns nor leases any property, but instead will use the premises,
equipment and furniture of Magyar Bank. We will employ as officers only certain
persons who are also officers of Magyar Bank and we will use the support staff
of Magyar Bank from time to time. These persons will not be separately
compensated by Magyar Bancorp, Inc. Magyar Bancorp, Inc. may hire additional
employees, as appropriate, to the extent it expands its business in the future.

                             BUSINESS OF MAGYAR BANK

GENERAL

        Our principal business consists of attracting retail deposits from the
general public in the areas surrounding our main office in New Brunswick, New
Jersey and our three branch offices located in Middlesex County, New Jersey, and
investing those deposits, together with funds generated from operations and
wholesale funding, into residential mortgage loans, home equity loans, home
equity lines of credit, commercial real estate loans, commercial business loans,
construction loans and securities. We also originate consumer loans, primarily
secured demand loans. We originate loans primarily for our loan portfolio but
from time-to-time have sold some fixed-rate long-term residential mortgage loans
into the secondary market, while retaining the servicing rights. Our revenues
are derived principally from interest on loans and securities. We also generate
revenues from fees and service charges. Our primary sources of funds are
deposits, borrowings and principal and interest payments on loans and
securities.

        Our website address is www.magbank.com. Information on our website
should not be considered a part of this prospectus.


                                       58


BUSINESS STRATEGY

        Our business strategy is designed to enhance our profitability and
strengthen our franchise in our market area. The highlights of our strategy
include the following:

        o       EXPANSION OF THE RETAIL BANKING FRANCHISE. We have increased our
                focus on expanding our retail banking franchise, increasing the
                number of households and businesses served and the number of
                bank products per customer, primarily through DE NOVO branching.
                In addition to the new branch office opened in 2002, we
                currently are in the process of establishing a new branch office
                in New Brunswick and relocating our main office to a
                higher-growth part of our market area. Our current strategic
                plan includes the establishment of up to four additional branch
                offices by 2008. In addition, by offering and promoting an
                increased variety of products and services, we seek to deepen
                customer relationships in order to generate internal growth.

        o       DEPOSIT AND CUSTOMER GATHERING. Our strategic objectives include
                continuing to grow and increase our customer base. We have
                focused on generating new deposit relationships, particularly
                non-interest bearing checking accounts for both consumer and
                business customers. Our emphasis on non-interest bearing
                checking accounts and other low-cost deposit accounts will
                further our efforts to benefit our net interest margin position.

        o       LOAN PORTFOLIO GROWTH AND DIVERSIFICATION. Historically, one- to
                four-family residential mortgage loans have formed the largest
                portion of our loan portfolio. However, we have increased our
                origination of commercial real estate loans, commercial business
                loans, and construction loans in recent years, and we intend to
                continue emphasizing these loans in the future. At June 30,
                2005, our net loan portfolio totaled $248.3 million, an increase
                of $74.5 million, or 42.9%, since September 30, 2003. The net
                loan portfolio represented 76.4% of total assets and 95.8% of
                total deposits at June 30, 2005, compared to 63.4% of total
                assets and 77.0% of deposits at September 30, 2003. We
                originated $33.0 million of commercial real estate, $18.1
                million in construction, and $4.4 million of commercial business
                loans during the nine months ended June 30, 2005. At June 30,
                2005, our commercial real estate, construction and commercial
                business loans totaled 19.8%, 14.8% and 8.1%, respectively, of
                our loan portfolio. The additional capital raised in the
                offering will enable us to further increase our commercial
                business and commercial real estate lending capacity by enabling
                us to originate more such loans and loans with larger balances.
                This will permit us to serve commercial borrowers with larger
                lending needs. More commercial business and commercial real
                estate lending exposes us to increased risks, as discussed in
                the Risk Factors section of this prospectus.

        o       INCREASING NONINTEREST INCOME. By diversifying the financial
                products and services we offer, we intend to increase
                noninterest income. In 2005, we entered into an exclusive
                arrangement with a full-service investment and insurance
                advisory firm to offer an expanded product line including fixed
                and variable


                                       59


                annuities, retirement and investment planning, life insurance
                and long-term care insurance. The sale of these products, as
                well as the addition of new deposit products and services, helps
                to reduce the exposure of our net income to changes in market
                interest rates.

        o       MAINTAINING ASSET QUALITY. We have emphasized maintaining strong
                asset quality by following conservative underwriting criteria,
                and primarily originating loans secured by real estate. We will
                continue to emphasize asset quality as we expand the scope of
                our lending practices. At June 30, 2005, our non-performing
                loans totaled $1.5 million, representing 0.6% of the loan
                portfolio. Our allowance for loan losses amounted to $2.5
                million at June 30, 2005, and represented 1.0% of our loan
                portfolio and 166.2% of non-performing loans.

        o       MANAGING INTEREST RATE RISK. We seek to manage our exposure to
                interest rate risk by retaining in our loan portfolio fewer
                fixed rate residential loans, by originating and retaining
                adjustable-rate loans in the residential, construction and
                commercial real estate loan portfolios, by using alternative
                funding sources, such as advances from the Federal Home Loan
                Bank of New York, to "match fund" longer-term one- to
                four-family residential mortgage loans, and by originating and
                retaining variable rate home equity and short-term and
                medium-term fixed-rate commercial business loans. We also use
                our portfolio of short-term and adjustable-rate investment and
                mortgage-backed securities portfolio to manage our interest rate
                risk exposure. Finally, we have increased non-interest bearing
                demand deposits as a percentage of our deposits. At June 30,
                2005, 20.5% of our loan portfolio matured or repriced in one
                year or less or had an adjustable interest rate. In addition, as
                of June 30, 2005, our securities had an expected average life of
                16.4 years. As a result of these steps, our assets are more
                sensitive to changes in interest rates than our liabilities, and
                we believe we are well-positioned for rising market interest
                rates, which we anticipate in future periods.

        o       IMPROVING OPERATING EFFICIENCIES AND EXPENSE CONTROL. Our
                efficiency ratio was 98.39% for the nine months ended June 30,
                2005. The ratio reflects our investment of resources in
                developing a management team and technological infrastructure
                that is capable of managing and processing a larger asset and
                deposit base than we currently have. As a result, we have
                residential, commercial and consumer loan departments staffed
                with experienced professionals who are capable of promoting the
                continued growth of our loan portfolio and branch network. We
                intend to approach future growth opportunities with a view
                toward achieving improved economies of scale. We plan to
                continue to monitor and control costs, although we recognize
                that our growth, particularly our planned de novo branching
                strategy, will require continued investments in personnel,
                marketing, premises and equipment.

MARKET AREA

        We are headquartered in New Brunswick, New Jersey, and our primary
deposit gathering area is concentrated in the communities surrounding our
headquarters branch and our three


                                       60


branch offices located Middlesex County, New Jersey. Our primary lending area is
broader than our deposit-gathering area and includes all of New Jersey. At June
30, 2005, 65.3% of our mortgage loan portfolio consisted of loans secured by
real estate located in Middlesex and Somerset Counties in New Jersey.

        The economy in our primary market area has benefited from being varied
and diverse. It is largely urban and suburban with a broad economic base as is
typical for counties surrounding the New York metropolitan area. Middlesex and
Somerset Counties are projected to experience moderate population and household
growth through 2010. These counties have an aging population base with the
strongest growth projected in the 55-and-older age group and $50,000 or greater
household income category.

COMPETITION

        We face intense competition within our market area both in making loans
and attracting deposits. Our market area has a high concentration of financial
institutions including large money center and regional banks, community banks
and credit unions. Some of our competitors offer products and services that we
currently do not offer, such as trust services and private banking. As of June
30, 2005, our market share of deposits represented ____% of deposits in the
State of New Jersey. See "Risk Factors--Strong Competition Within Our Market
Area May Limit Our Growth and Profitability."

        Our competition for loans and deposits comes principally from commercial
banks, savings institutions, mortgage banking firms and credit unions. We face
additional competition for deposits from short-term money market funds,
brokerage firms, mutual funds and insurance companies. Our primary focus is to
build and develop profitable customer relationships across all lines of business
while maintaining our role as a community bank.

LENDING ACTIVITIES

        We originate residential mortgage loans for the purchase or refinancing
of residential real property. Residential mortgage loans represented $118.7
million, or 47.3% of our total loans at June 30, 2005. Historically, we have not
originated loans a significant number of loans for the purpose of reselling them
in the secondary market. In the future, however, to help manage interest rate
risk and to increase fee income, we intend to increase our origination and sale
in the secondary market of 15 to 30-year, fixed-rate residential loans, while
retaining the servicing rights on those loans. No loans were held for sale at
June 30, 2005. We also originate commercial real estate, commercial business and
construction loans. At June 30, 2005, the balances of these loans were $49.8
million, $20.3 million and $37.1 million, respectively. We also offer consumer
loans, which consist primarily of home equity loans and home equity lines of
credit, as well as secured demand loans. At June 30, 2005, home equity loans and
lines of credit totaled $10.6 million or 4.2% of our total loan portfolio.


                                       61


        LOAN PORTFOLIO COMPOSITION. The following table sets forth the
composition of our loan portfolio by type of loan, at the dates indicated,
excluding loans held for sale.



                                                                    AT SEPTEMBER 30,
                                     AT JUNE 30,       -------------------------------------------
                                        2005                   2004                   2003
                                --------------------   --------------------   --------------------
                                 AMOUNT     PERCENT     AMOUNT     PERCENT     AMOUNT     PERCENT
                                --------   ---------   --------   ---------   --------   ---------
                                                      (DOLLARS IN THOUSANDS)
                                                                       
One- to four-family
   residential...............   $118,672       47.27%  $108,722       55.50%  $107,531       61.08%
Commercial real estate.......     49,770       19.83     19,935       10.17     19,354       10.99
Construction (1).............     37,117       14.78      5,526        2.82      5,188        2.95
Home equity lines of credit..     10,640        4.24      9,065        4.63      7,301        4.15
Commercial business..........     20,331        8.10     27,698       14.14      9,630        5.47
Other........................     14,511        5.78     24,964       12.74     27,042       15.36
                                --------   ---------   --------   ---------   --------   ---------
Total loans receivable.......   $251,041      100.00%  $195,910      100.00%  $176,046      100.00%
                                           =========              =========              =========

Deferred loan costs (fees)...       (248)                   (19)                  (128)
Allowance for loan losses....     (2,481)                (2,341)                (2,150)
                                --------               --------               --------

Total loans receivable, net..   $248,312               $193,550               $173,768
                                ========               ========               ========


                                                         AT SEPTEMBER 30,
                                ------------------------------------------------------------------
                                        2002                   2001                   2000
                                --------------------   --------------------   --------------------
                                 AMOUNT     PERCENT     AMOUNT     PERCENT     AMOUNT     PERCENT
                                --------   ---------   --------   ---------   --------   ---------
                                                      (DOLLARS IN THOUSANDS)

One- to four-family
   residential...............   $119,876       65.81%  $132,927       75.85%  $130,264       79.51%
Commercial real estate.......     17,574        9.65     14,072        8.03      8,092        4.94
Construction (1).............      1,883        1.03      2,258        1.29        560        0.34
Home equity lines of credit..      6,963        3.82      6,813        3.89      5,515        3.37
Commercial business..........      7,985        4.38      5,227        2.98      3,139        1.92
Other........................     27,882       15.31     13,963        7.97     16,269        9.93
                                --------   ---------   --------   ---------   --------   ---------
Total loans receivable.......   $182,163      100.00%  $175,260      100.00%  $163,839      100.00%
                                           =========              =========              =========

Deferred loan costs (fees)...         21                     95                     58
Allowance for loan losses....     (1,926)                (1,649)                (1,446)
                                --------               --------               --------

Total loans receivable, net..   $180,258               $173,706               $162,451
                                ========               ========               ========


(1)  Includes loan of $____ to an outside party related to Magyar Bank's
     headquarters office relocation.


                                       62


        LOAN PORTFOLIO MATURITIES AND YIELDS. The following table summarizes the
scheduled repayments of our loan portfolio at September 30, 2004. Demand loans,
loans having no stated repayment schedule or maturity, and overdraft loans are
reported as being due in one year or less.



                             ONE- TO FOUR-FAMILY          COMMERCIAL                                     HOME EQUITY LINES
                                 RESIDENTIAL             REAL ESTATE              CONSTRUCTION              OF CREDIT
                            ---------------------    ---------------------    ---------------------    ---------------------
                                        WEIGHTED                 WEIGHTED                 WEIGHTED                 WEIGHTED
                                         AVERAGE                  AVERAGE                  AVERAGE                  AVERAGE
                             AMOUNT       RATE        AMOUNT       RATE        AMOUNT       RATE        AMOUNT       RATE
                            --------   ----------    --------   ----------    --------   ----------    --------   ----------
                                                                (DOLLARS IN THOUSANDS)
Due During the Years
Ending September 30,
- --------------------
                                                                                             
2005...................     $     47      7.76%      $     86      7.33%      $  5,526      5.72%      $    111      5.65%
2006...................          190      8.02%            45      8.75%            --        --             89      1.99%
2007...................          890      7.11%           927      5.82%            --        --             98      5.87%
2008 to 2009...........        4,111      5.44%         1,577      7.59%            --        --             40      5.55%
2010 to 2014...........       18,816      5.61%         1,103      6.81%            --        --            143      5.75%
2015 to 2019...........       30,920      5.31%         4,260      7.16%            --        --             --        --
2019 and beyond........       53,748      5.58%        11,937      6.72%            --        --          8,584      4.38%
                            --------                 --------                 --------                 --------

         Total.........     $108,722      5.52%      $ 19,935      6.85%      $  5,526      5.72%      $  9,065      4.41%
                            ========                 ========                 ========                 ========


                             COMMERCIAL BUSINESS             OTHER                    TOTAL
                            ---------------------    ---------------------    ---------------------
                                        WEIGHTED                 WEIGHTED                 WEIGHTED
                                         AVERAGE                  AVERAGE                  AVERAGE
                             AMOUNT       RATE        AMOUNT       RATE        AMOUNT       RATE
                            --------   ----------    --------   ----------    --------   ----------
                                                    (DOLLARS IN THOUSANDS)
Due During the Years
Ending September 30,
- --------------------
2005...................     $ 15,717      4.67%      $ 24,115      3.77%      $ 45,602      4.33%
2006...................        2,434      5.40%           724      4.98%         3,482      5.42%
2007...................          173      8.55%            51     10.79%         2,139      6.70%
2008 to 2009...........          769      3.75%            34     10.62%         6,530      5.78%
2010 to 2014...........        2,476      6.52%            40      4.00%        22,578      5.77%
2015 to 2019...........           --        --             --        --         35,180      5.53%
2019 and beyond........        6,129      6.69%            --        --         80,399      5.71%
                            --------                 --------                 --------

         Total.........     $ 27,698      5.34%      $ 24,964      3.83%      $195,910      5.37%
                            ========                 ========                 ========


        The following table sets forth the scheduled repayments of fixed- and
adjustable-rate loans at September 30, 2004 that are contractually due after
September 30, 2005.

                                           DUE AFTER SEPTEMBER 30, 2005
                                     ----------------------------------------
                                        FIXED       ADJUSTABLE       TOTAL
                                     -----------   ------------   -----------
                                                  (IN THOUSANDS)

        One- to four-family
           residential...........    $    97,058   $     11,617   $   108,675
        Commercial real estate...          6,083         13,766        19,849
        Construction.............             --             --            --
        Home equity lines of
           credit................             --          8,954         8,954
        Commercial business......          1,294         10,687        11,981
        Other....................            135            714           849
                                     -----------   ------------   -----------

                 Total loans...      $   104,570   $     45,738   $   150,308
                                     ===========   ============   ===========

        RESIDENTIAL MORTGAGE LOANS. We originate residential mortgage loans,
most of which are secured by properties located in our primary market area and
most of which we hold in portfolio. At June 30, 2005, $118.7 million, or 47.3%
of our loan portfolio, consisted of residential mortgage loans. Residential
mortgage loan originations are generally obtained from our in-house loan
representatives, from existing or past customers, through advertising, and


                                       63


through referrals from local builders, real estate brokers and attorneys, and
are underwritten pursuant to Magyar Bank's policies and standards. Generally,
residential mortgage loans are originated in amounts up to 80% of the lesser of
the appraised value or purchase price of the property, with private mortgage
insurance required on loans with a loan-to-value ratio in excess of 80%. We
generally will not make loans with a loan-to-value ratio in excess of 97%, which
is the upper limit that has been established by the board of directors.
Fixed-rate mortgage loans are originated for terms of up to 30 years.

        Generally, all fixed-rate residential mortgage loans are underwritten
according to Freddie Mac guidelines, policies and procedures. Historically, we
have not originated a significant number of loans for the purpose of reselling
them in the secondary market. In the future, however, to help manage interest
rate risk and to increase fee income, we intend to increase our origination and
sale in the secondary market of 30-year, fixed-rate residential loans, while
retaining the servicing rights on those loans. No loans were held for sale at
June 30, 2005.

        We generally do not purchase residential mortgage loans, except for
loans to low-income borrowers to enhance our Community Reinvestment Act
performance. At June 30, 2005, we had a portfolio of $7.3 million in purchased
one- to four-family residential mortgage loans. No loans were purchased in the
nine months ended June 30, 2005.

        At June 30, 2005, we held $96.5 million in fixed-rate residential
mortgage loans, which represented 81.3% of our residential mortgage loan
portfolio. At June 30, 2005, our largest residential mortgage loan was for $2.6
million. The loan was performing in accordance with its terms at June 30, 2005.

        We also offer adjustable-rate residential mortgage loans with an
interest rate based on the weekly average yield on U.S. Treasuries adjusted to a
constant maturity of one year, which adjusts either annually from the outset of
the loan or which adjusts annually after a one-, three-, five- or seven-year
initial fixed-rate period. Our adjustable-rate mortgage loans generally provide
for maximum rate adjustments of 2% per adjustment, with a lifetime maximum
adjustment up to 5%, regardless of the initial rate. Our adjustable-rate
mortgage loans amortize over terms of up to 30 years.

        Adjustable-rate mortgage loans decrease the risk associated with changes
in market interest rates by periodically repricing, but involve other risks
because, as interest rates increase, the underlying payments by the borrower
increase, which increases the potential for default by the borrower. At the same
time, the marketability of the underlying collateral may be adversely affected
by higher interest rates. The maximum periodic and lifetime interest rate
adjustments may limit the effectiveness of adjustable-rate mortgages during
periods of rapidly rising interest rates. At June 30, 2005, we held $22.2
million of adjustable-rate residential mortgage loans representing 18.7% of our
residential mortgage loan portfolio.

        In an effort to provide financing for low- and moderate-income home
buyers, we offer low- to moderate-income residential mortgage loans. These loans
are offered with fixed rates of interest and terms of up to 30 years, and are
secured by one- to four-family residential properties. All of these loans are
originated using agency underwriting guidelines. These loans are originated in
amounts with maximum loan-to-value ratios of 97%, which is higher than that for


                                       64


our standard one- to four-family mortgage loans. In addition, we have a small
portfolio of Veterans Administration (VA) and Federal Housing Administration
(FHA) loans. Private mortgage insurance is required on all such loans. At June
30, 2005, we had $61,000 (0.02% of total loans) in VA loans and $5,000 (less
than .01% of total loans) in FHA loans.

        All residential mortgage loans we originate include "due-on-sale"
clauses, which give us the right to declare a loan immediately due and payable
if the borrower sells or otherwise disposes of the real property subject to the
mortgage and the loan is not repaid. All borrowers are required to obtain title
insurance, fire and casualty insurance and, if warranted, flood insurance on
properties securing real estate loans.

        COMMERCIAL REAL ESTATE LOANS. As part of our strategy to add to and
diversify our loan portfolio, we recently have increased our originations of
commercial real estate loans. At June 30, 2005, $49.8 million, or 19.8%, of our
total loan portfolio consisted of these types of loans. Commercial real estate
loans are generally secured by five-or-more-unit apartment buildings, industrial
properties and properties used for business purposes such as small office
buildings and retail facilities primarily located in our market area. We
generally originate adjustable-rate commercial real estate loans with a maximum
amortization term of 25 years, provided adjustable rate periods limit the
initial payment period to no more than five years. The maximum loan-to-value
ratio for our commercial real estate loans is 75%, based on the appraised value
of the property.

        We consider a number of factors when we originate commercial real estate
loans. During the underwriting process we evaluate the business qualifications
and financial condition of the borrower, including credit history, profitability
of the property being financed, as well as the value and condition of the
mortgaged property securing the loan. When evaluating the business
qualifications of the borrower, we consider the financial resources of the
borrower, the borrower's experience in owning or managing similar property and
the borrower's payment history with us and other financial institutions. In
evaluating the property securing the loan, we consider the net operating income
of the mortgaged property before debt service and depreciation, the ratio of the
loan amount to the appraised value of the mortgaged property and the debt
service coverage ratio (the ratio of net operating income to debt service) to
ensure it is at least 120% of the monthly debt service. Personal guarantees are
obtained from commercial real estate borrowers. Generally, commercial real
estate loans made to corporations, partnerships and other business entities
require personal guarantees by the principals. All borrowers are required to
obtain title, fire and casualty insurance and, if warranted, flood insurance.

        Loans secured by commercial real estate generally are larger than
residential mortgage loans and involve greater credit risk. Commercial real
estate loans often involve large loan balances to single borrowers or groups of
related borrowers. Repayment of these loans depends to a large degree on the
results of operations and management of the properties securing the loans or the
businesses conducted on such property, and may be affected to a greater extent
by adverse conditions in the real estate market or the economy in general.
Accordingly, the nature of these loans makes them more difficult for management
to monitor and evaluate.

        The maximum amount of a commercial real estate loan is limited by our
Board-established loans-to-one-borrower limit, which is 14.25% of Magyar Bank's
capital, or $3.3


                                       65


million currently. At June 30, 2005, our largest commercial real estate loan was
$3.1 million, secured by three commercial rental properties, including a
restaurant, a marina and a retail store. At June 30, 2005, with the exception of
a $380,000 loan secured by a retail office building, all of our loans secured by
commercial real estate were performing in accordance with their terms.

        CONSTRUCTION LOANS. We also originate construction loans for the
development of one- to four-family homes, townhomes and condominiums located in
our primary market area. Construction loans are generally offered to experienced
local developers operating in our primary market area and to individuals for the
construction of their personal residences.

        At June 30, 2005, construction loans for the development of one-to
four-family residential properties amounted to $14.3 million, or 5.7% of total
loans. These construction loans have a maximum term of 24 months. We provide
financing for land acquisition, site improvement and construction of individual
homes. Land acquisition funds are limited to 50% to 75% of the sale price of the
land. Site improvement funds are limited to 100% of the bonded site improvement
costs. Construction funds are limited to 75% of the lesser of the contract sale
price or appraised value of the property (less funds already advanced for land
acquisition and site improvement).

        At June 30, 2005, construction loans for the development of townhomes
and condominiums amounted to $22.9 million, or 9.1% of total loans. These
construction loans also have a maximum term of 24 months. We generally require
that a commitment for permanent financing be in place prior to closing these
construction loans. The maximum loan-to-value ratio limit applicable to these
loans is 75% of the appraised value of the property. In addition, the property
must maintain a debt service coverage ratio of 125%. Finally, we may retain up
to 10% of each loan advance until the property attains a 90% occupancy level.

        The maximum amount of a construction loan is limited by our
loans-to-one-borrower limit, which is 14.25% of Magyar Bank's capital, or $3.3
million currently. At June 30, 2005, the largest outstanding construction loan
balance was for $3.3 million. It was secured by a residential
condominium/townhome development project located in our primary market area.
This loan was performing according to its terms at June 30, 2005. At June 30,
2005, with the exception of a $145,000 residential construction loan, all of our
construction loans were performing in accordance with their terms.

        Before making a commitment to fund a construction loan, we require an
appraisal on the property by an independent licensed appraiser. We generally
also engage an outside engineering firm to review and inspect each property
before disbursement of funds during the terms of the construction loan. Loan
proceeds are disbursed after inspection based on the percentage of completion
method. Personal guarantees from all principals of the borrowing entities are
obtained for all construction loans.

        Construction lending is generally considered to involve a higher degree
of credit risk than long-term financing on improved, owner-occupied real estate.
Risk of loss on a construction loan depends largely upon the accuracy of the
initial estimate of the value of the property at completion of construction
compared to the estimated cost (including interest) of construction and other
assumptions. If the estimate of construction cost proves to be inaccurate, we
may be required to advance funds beyond the amount originally committed in order
to protect the value


                                       66


of the property. Additionally, if the estimate of value proves to be inaccurate,
we may be confronted with a project, when completed, having a value which is
insufficient to assure full repayment.

        COMMERCIAL BUSINESS LOANS. At June 30, 2005, we had $20.3 million in
commercial business loans, which amounted to 8.1% of total loans. We make
commercial business loans primarily in our market area to a variety of
professionals, sole proprietorships and small and mid-sized businesses.
Commercial business lending products include term loans and revolving lines of
credit. The maximum term of a commercial business loan is 15 years. Such loans
are generally used for longer-term working capital purposes such as purchasing
equipment or furniture. Commercial business loans are made with either
adjustable or fixed rates of interest. The interest rates for commercial
business loans are based on the prime rate, as published in THE WALL STREET
JOURNAL.

        When making commercial business loans, we consider the financial
strength of the borrower, our lending history with the borrower, the debt
service capabilities of the borrower, the projected cash flows of the business
and the value and type of the collateral. Commercial business loans are
generally secured by a variety of collateral, primarily accounts receivable,
inventory, equipment, savings instruments and readily marketable securities. In
addition, we usually require the business principals to execute personal
guarantees.

        Commercial business loans generally have greater credit risk than
residential mortgage loans. Unlike residential mortgage loans, which generally
are made on the basis of the borrower's ability to make repayment from his or
her employment or other income, and which are secured by real property whose
value tends to be more easily ascertainable, commercial business loans generally
are made on the basis of the borrower's ability to repay the loan from the cash
flow of the borrower's business. As a result, the availability of funds for the
repayment of commercial and industrial loans may depend substantially on the
success of the business itself. Further, any collateral securing the loans may
depreciate over time, may be difficult to appraise and may fluctuate in value.
We seek to minimize these risks through our underwriting standards. The maximum
amount of a commercial business loan is limited by our loans-to-one-borrower
limit, which is 14.25% of Magyar Bank's capital, or $3.3 million currently. At
June 30, 2005, our largest commercial business loan was a $2.7 million loan to a
manufacturing company and secured by business assets and real estate located in
our primary market area. This loan was performing according to its terms at June
30, 2005. At June 30, 2005, with the exception of a $345,000 loan to a wholesale
supply company as well as an additional $8,000 loan, all of our commercial
business loans were performing in accordance with their terms.

        HOME EQUITY LOANS, HOME EQUITY LINES OF CREDIT AND OTHER LOANS. We
originate home equity loans and home equity lines of credit secured by
residences located in our market area. At June 30, 2005, these loans comprised
$10.6 million or 4.2% of our total loan portfolio. The underwriting standards we
use for home equity loans and home equity lines of credit include a
determination of the applicant's credit history, an assessment of the
applicant's ability to meet existing obligations, the payment on the proposed
loan and the value of the collateral securing the loan. The combined (first and
second mortgage liens) loan-to-value ratio for home equity loans and home equity
lines of credit is 90%. Home equity loans are offered with fixed and adjustable
rates of interest with the loan amount not to exceed $500,000 and with terms of
up to


                                       67


20 years, while home equity lines of credit have adjustable rates of interest,
indexed to the prime rate, as reported in THE WALL STREET JOURNAL, with terms of
up to 25 years.

        We also originate to individuals and businesses a substantial amount of
loans secured by the common stock of publicly traded companies, provided their
shares are listed on the New York Stock Exchange, the American Stock Exchange or
the Nasdaq market and provided the company is not a banking company.
Stock-secured loans are interest-only and are offered for terms up to twelve
months and for adjustable rates of interest indexed to the prime rate, as
reported in THE WALL STREET JOURNAL. The loan amount may not exceed 70% of the
value of the stock securing the loan as of the date of the loan.

        At June 30, 2005, stock-secured loans comprised $17.9 million or 7.1% of
our total loan portfolio. Generally, we limit the aggregate total of loans
secured by the common stock of any one corporation to 14.25% of Magyar Bank's
capital, with the exception of Johnson & Johnson, for which the collateral
concentration limit is 150% of Magyar Bank's capital. At June 30, 2005, $15.1
million, or 6.00% of our loan portfolio, was secured by the common stock of
Johnson & Johnson, a New York Stock Exchange company that operates a number of
facilities in our market area employing a substantial number of residents.
Although these loans are underwritten based on the ability of the individual
borrow to repay the loan, the concentration of our portfolio secured by this
stock subjects us to the risk of a decline in the market price and, therefore, a
reduction in the value of the collateral securing these loans. As of June 30,
2005, the aggregate loan-to-value ratio of the stock-secured portfolio was 35%.

        LOAN ORIGINATIONS, PURCHASES, PARTICIPATIONS AND SERVICING OF LOANS.
Lending activities are conducted primarily by our loan personnel operating at
our main and branch office locations. All loans originated by us are
underwritten pursuant to our policies and procedures. We originate both
adjustable rate and fixed rate loans. Our ability to originate fixed or
adjustable rate loans is dependent upon the relative customer demand for such
loans, which is affected by the current and expected future levels of market
interest rates.

        Generally, we retain in our portfolio substantially all loans that we
originate. Historically, we have not originated a significant number of loans
for the purpose of reselling them in the secondary market. In the future,
however, to help manage interest rate risk and to increase fee income, we intend
to increase our origination and sale in the secondary market of 30-year,
fixed-rate residential loans, while retaining the servicing rights on those
loans. No loans were held for sale at June 30, 2005 or 2004. All one- to
four-family residential mortgage loans that we sell are sold pursuant to master
commitments negotiated with Freddie Mac. We sell our loans without recourse.
Historically, we have retained the servicing rights on the mortgage loans sold
to Freddie Mac.

        At June 30, 2005, we were servicing loans sold in the amount of $12.9
million. Loan servicing includes collecting and remitting loan payments,
accounting for principal and interest, contacting delinquent mortgagors,
supervising foreclosures and property dispositions in the event of unremedied
defaults, making certain insurance and tax payments on behalf of the borrowers
and generally administering the loans.


                                       68


        From time-to-time, we will also participate in loans, sometimes as the
"lead lender." Whether we are the lead lender or not, we underwrite our
participation portion of the loan according to our own underwriting criteria and
procedures. At June 30, 2005, we had $13.4 million in loan participation
interests in which we were the lead lender and $3.4 million in loan
participations in which we were not the lead lender.

        During the nine months ended June 30, 2005, we originated $19.9 million
of fixed rate and adjustable rate one-to four-family residential mortgage loans,
of which $19.8 million were retained by us. The fixed rate loans retained by us
consisted primarily of loans with terms of 30 years or less. We also originated
$33.0 million of commercial real estate, $18.1 million in construction, and $4.4
million of commercial business loans during the nine months ended June 30, 2005.

        We generally do not purchase residential mortgage loans, except for
loans to low-income borrowers to enhance our Community Reinvestment Act
performance. At June 30, 2005, we had a portfolio of $7.3 million in purchased
one- to four-family residential mortgage loans. No loans were purchased in the
nine months ended June 30, 2005.

        LOAN APPROVAL PROCEDURES AND AUTHORITY. Our lending activities follow
written, non-discriminatory underwriting standards and loan origination
procedures established by our Board of Directors. In the approval process for
loans, we assess the borrower's ability to repay the loan and the value of the
property securing the loan. To assess an individual borrower's ability to repay,
we review income and expense, employment and credit history. To assess a
business entity's ability to repay, we review financial statements (including
balance sheets, income statements and cash flow statements), rent rolls, other
debt service, and projected income and expense.

        We generally require appraisals for all real estate securing loans.
Appraisals are performed by independent licensed appraisers who are approved
annually by our Board of Directors. We require borrowers to obtain title, fire
and casualty, general liability, and, if warranted, flood insurance in amounts
at least equal to the principal amount of the loan. For construction loans, we
require a detailed plan and cost review, to be reviewed by an outside
engineering firm, and all construction-related state and local approvals
necessary for a particular project.

        Our loan approval policies and limits are established by our Board of
Directors. All loans are approved in accordance with the loan approval policies
and limits. Lending authorities are approved annually by the Board of Directors,
and Magyar Bank lending staff are authorized to approve loans up to their
lending authority limits, provided the loan meets all of our underwriting
guidelines.

        Loan requests for aggregate borrowings up to $1.25 million must be
approved by Magyar Bank's Chief Lending Officer or President. Other members of
our lending staff have lesser amounts of lending authority based on their
experience as lending officers. Loan requests for aggregate borrowings up to
$1.75 million must be approved by Magyar Bank's Management Loan Committee. The
Management Loan Committee is comprised of the President, Chief Lending Officer
and various bank officers appointed by the Board of Directors. A quorum of


                                       69


three members including either the President or the Chief Lending Officer is
required for all Management Loan Committee meetings. The Directors Loan
Committee and the Board of Directors must approve all loan requests for
aggregate borrowings in excess of $1.75 million.

NON-PERFORMING AND PROBLEM ASSETS

        We commence collection efforts when a loan becomes 15 days past due with
system- generated reminder notices. Subsequent late charge and delinquent
notices are issued and the account is monitored on a regular basis thereafter.
Personal, direct contact with the borrower is attempted early in the collection
process as a courtesy reminder and later to determine the reason for the
delinquency and to safeguard our collateral. When a loan is more than 60 days
past due, the credit file is reviewed and, if deemed necessary, information is
updated or confirmed and collateral re-evaluated. We make every effort to
contact the borrower and develop a plan of repayment to cure the delinquency. A
summary report of all loans 30 days or more past due is reported to the Board of
Directors on a monthly basis. If no repayment plan is in process, the file is
referred to counsel for the commencement of foreclosure or other collection
efforts.

        Loans are placed on non-accrual status when they are 90 days or more
delinquent. When loans are placed on a non-accrual status, unpaid accrued
interest is fully reversed, and further income is recognized only to the extent
received.

        NON-PERFORMING ASSETS. The table below sets forth the amounts and
categories of our non-performing assets at the dates indicated. At each date
presented, we had no troubled debt restructurings (loans for which a portion of
interest or principal has been forgiven and loans modified at interest rates
materially less than current market rates).




                                                     AT                          AT SEPTEMBER 30,
                                                  JUNE 30,    --------------------------------------------------------
                                                    2005        2004        2003        2002        2001        2000
                                                  --------    --------    --------    --------    --------    --------
                                                                         (DOLLARS IN THOUSANDS)
                                                                                            

     Non-accrual loans:
       One- to four-family residential........    $    608    $    153    $    178    $    155    $     --    $     --
       Commercial real estate.................         380          --          --          --          --          --
       Construction...........................         145          --          --          --          --          --
       Home equity lines of credit............          --          --          --          --          --          --
       Commercial business....................         353          94          --          --          --         101
       Other..................................           6          --          --          --          --          --
                                                  --------    --------    --------    --------    --------    --------
          Total...............................    $  1,492    $    247    $    178    $    155    $     --         101
                                                  --------    --------    --------    --------    --------    --------

     Accruing loans 90 days or more past due:
       One- to four-family residential........    $     --    $     --    $     --    $     --    $     83    $     84
       Commercial real estate.................          --          --          --          --          --          --
       Construction...........................          --          --          --          --          --          --
       Home equity lines of credit............          --          --          --          --          --          --
       Commercial business....................          --          --          --          --          --          --
       Other..................................          --          --           3          --          --          24
                                                  --------    --------    --------    --------    --------    --------
          Total loans 90 days or more past
            due...............................    $     --    $     --    $      3    $     --    $     83    $    108
                                                  --------    --------    --------    --------    --------    --------

          Total non-performing loans..........       1,492         247         181         155          83         209
                                                  --------    --------    --------    --------    --------    --------

     Foreclosed real estate...................          --          --          --          --          --          73
     Other non-performing assets..............          --          --          --          --          --          --
                                                  --------    --------    --------    --------    --------    --------


                                       70




                                                     AT                          AT SEPTEMBER 30,
                                                  JUNE 30,    --------------------------------------------------------
                                                    2005        2004        2003        2002        2001        2000
                                                  --------    --------    --------    --------    --------    --------
                                                                         (DOLLARS IN THOUSANDS)
                                                                                            

     Total non-performing assets..............    $  1,492    $    247    $    181    $    155    $     83    $    282
                                                  ========    ========    ========    ========    ========    ========

     Ratios:
        Total non-performing loans to
          total loans.........................        0.59%       0.13%       0.10%       0.09%       0.05%       0.13%
        Total non-performing loans to
          total assets........................        0.46%       0.09%       0.07%       0.06%       0.03%       0.09%
        Total non-performing assets to
          total assets........................        0.46%       0.09%       0.07%       0.06%       0.03%       0.12%



        Additional interest income of approximately $43,000 and $12,000 would
have been recorded during the nine months ended June 30, 2005 and 2004,
respectively, if the non-accrual loans summarized in the above table had
performed in accordance with their original terms. Interest income of $0 and $0
was recorded on non-accrual loans more than 90 days delinquent for the nine
months ended June 30, 2005 and 2004, respectively.


                                       71


        DELINQUENT LOANS. The following table sets forth certain information
with respect to our loan portfolio delinquencies at the dates indicated. Loans
delinquent for 90 days or more are generally classified as nonaccrual loans.



                                                  LOANS DELINQUENT FOR
                                   ----------------------------------------------------
                                          60-89 DAYS               90 DAYS AND OVER                 TOTAL
                                   ------------------------    ------------------------    ------------------------
                                     NUMBER        AMOUNT        NUMBER        AMOUNT        NUMBER        AMOUNT
                                   ----------    ----------    ----------    ----------    ----------    ----------
                                                                 (DOLLARS IN THOUSANDS)
                                                                                       
At June 30, 2005
- ----------------
One- to four-family residential             5    $      397             6    $      608            11    $    1,005
Commercial real estate.........            --            --             1           380             1           380
Construction...................            --            --             1           145             1           145
Home equity lines of credit....            --            --            --            --            --            --
Commercial business............             9           333             2           353            11           686
Other..........................             8            47             4             6            12            53
                                   ----------    ----------    ----------    ----------    ----------    ----------
     Total.....................            22    $      777            14    $    1,492            36    $    2,269
                                   ==========    ==========    ==========    ==========    ==========    ==========

At September 30, 2004
- ---------------------
One- to four-family residential             5    $      586             3    $      153             8    $      739
Commercial real estate.........            --            --            --            --            --            --
Construction...................            --            --            --            --            --            --
Home equity lines of credit....            --            --            --            --            --            --
Commercial business............             3         1,628             1            94             4         1,722
Other..........................             3            70            --            --             3            70
                                   ----------    ----------    ----------    ----------    ----------    ----------
     Total.....................            11    $    2,284             4    $      247            15    $    2,531
                                   ==========    ==========    ==========    ==========    ==========    ==========

At September 30, 2003
- ---------------------
One- to four-family residential             2    $      466             3    $      178             5    $      644
Commercial real estate.........            --            --            --            --            --            --
Construction...................            --            --            --            --            --            --
Home equity lines of credit....            --            --            --            --            --            --
Commercial business............             1           106            --            --             1           106
Other..........................             1             5             1             3             2             8
                                   ----------    ----------    ----------    ----------    ----------    ----------
     Total.....................             4    $      577             4    $      181             8    $      758
                                   ==========    ==========    ==========    ==========    ==========    ==========

At September 30, 2002
- ---------------------
One- to four-family residential             1    $       96             3    $      155             4    $      251
Commercial real estate.........            --            --            --            --            --            --
Construction...................            --            --            --            --            --            --
Home equity lines of credit....            --            --            --            --            --            --
Commercial business............            --            --            --            --            --            --
Other..........................            --            --            --            --            --            --
                                   ----------    ----------    ----------    ----------    ----------    ----------
     Total.....................             1    $       96             3    $      155             4    $      251
                                   ==========    ==========    ==========    ==========    ==========    ==========


        REAL ESTATE OWNED. Real estate we acquire as a result of foreclosure or
by deed in lieu of foreclosure is classified as real estate owned until sold.
When property is acquired it is recorded at fair market value at the date of
foreclosure, establishing a new cost basis. Holding costs and declines in fair
value result in charges to expense after acquisition. At June 30, 2005, we held
no real estate owned.

        CLASSIFIED ASSETS. Federal regulations provide that loans and other
assets of lesser quality should be classified as "substandard," "doubtful" or
"loss" assets. An asset is considered "substandard" if it is inadequately
protected by the current net worth and paying capacity of the obligor or of the
collateral pledged, if any. "Substandard" assets include those characterized by
the "distinct possibility" we will sustain "some loss" if the deficiencies are
not corrected. Assets classified as "doubtful" have all of the weaknesses
inherent in those classified "substandard," with the added characteristic the
weaknesses present make "collection or liquidation in full," on the basis of
currently existing facts, conditions, and values, "highly questionable and


                                       72


improbable." Assets classified as "loss" are those considered "un-collectible"
and of such little value their continuance as assets without the establishment
of a specific loss reserve is not warranted. We classify an asset as "special
mention" if the asset has a potential weakness that warrants management's close
attention. While such assets are not impaired, management has concluded that if
the potential weakness in the asset is not addressed, the value of the asset may
deteriorate, adversely affecting the repayment of the asset. On the basis of our
review of assets at June 30, 2005, classified assets consisted of $1.2 million
in special mention assets, $2.4 million of substandard assets, $530,000 of
doubtful assets and $13,000 of loss assets.

        We are required to establish an allowance for loan losses in an amount
deemed prudent by management for loans classified substandard or doubtful, as
well as for other problem loans. General allowances represent loss allowances
which have been established to recognize the inherent losses associated with
lending activities, but which, unlike specific allowances, have not been
allocated to particular problem assets. When we classify problem assets as
"loss," we are required either to establish a specific allowance for losses
equal to 100% of the amount of the asset so classified or to charge off such
amount. Our determination as to the classification of our assets and the amount
of our valuation allowances is subject to review by the New Jersey Department of
Banking and Insurance and the Federal Deposit Insurance Corporation which can
order the establishment of additional general or specific loss allowances.

        The loan portfolio is reviewed on a regular basis to determine whether
any loans require classification in accordance with applicable regulations. Not
all classified assets constitute non-performing assets.

ALLOWANCE FOR LOAN LOSSES

        Our allowance for loan losses is maintained at a level necessary to
absorb loan losses that are both probable and reasonably estimable. Management,
in determining the allowance for loan losses, considers the losses in our loan
portfolio both probable and reasonably estimable, and changes in the nature and
volume of loan activities, along with the general economic and real estate
market conditions. A description of our methodology in establishing our
allowance for loan losses is set forth in the section "Management's Discussion
and Analysis of Financial Condition and Results of Operations of Magyar Bancorp,
Inc.--Critical Accounting Policies--Allowance for Loan Losses." The allowance
for loan losses as of June 30, 2005 was maintained at a level that represents
management's best estimate of losses in the loan portfolio both probable and
reasonably estimable. However, this analysis process is inherently subjective,
as it requires us to make estimates that are susceptible to revisions as more
information becomes available. Although we believe we have established the
allowance at levels to absorb probable and estimable losses, future additions
may be necessary if economic or other conditions in the future differ from the
current environment.

        In addition, as an integral part of their examination process, the New
Jersey Department of Banking and Insurance and the Federal Deposit Insurance
Corporation will periodically review our allowance for loan losses. Such
agencies may require us to recognize additions to the allowance based on their
judgments of information available to them at the time of their examination.


                                       73


        ALLOWANCE FOR LOAN LOSSES. The following table sets forth activity in
our allowance for loan losses for the periods indicated.



                                  AT OR FOR THE NINE
                                 MONTHS ENDED JUNE 30,             AT OR FOR THE YEARS ENDED SEPTEMBER 30,
                                 --------------------    ---------------------------------------------------------
                                   2005        2004        2004        2003        2002         2001        2000
                                 --------    --------    --------    --------    --------     --------    --------
                                                               (DOLLARS IN THOUSANDS)
                                                                                     
Balance at beginning of period...$  2,341    $  2,150    $  2,150    $  1,926    $  1,649     $  1,446    $  1,297
                                 --------    --------    --------    --------    --------     --------    --------

Charge-offs:
 One- to four-family
   residential...................      --          --          --          --          --           25          28
 Commercial real estate..........      --          --          --          --          --           --          --
 Construction....................      --          --          --          --          --           --          --
 Home equity lines of credit.....      --          --          --          --          --           --          --
 Commercial business.............      94          --          --          --          --           --          --
 Other...........................       3          11          11           6          --            4          42
                                 --------    --------    --------    --------    --------     --------    --------
     Total charge-offs...........      97          11          11           6          --           29          70

Recoveries:
 One- to four-family
   residential...................      --          --          --          --          --           --          --
 Commercial real estate..........      --          --          --          --          --           --          --
 Construction....................      --          --          --          --          --           --          --
 Home equity lines of credit.....      --          --          --          --          --           --          --
 Commercial business.............      --          --          --          --          --           --          --
 Other...........................      --          --          --          --          --           --          --
                                 --------    --------    --------    --------    --------     --------    --------
     Total recoveries............      --          --          --          --          --            1          --
                                 --------    --------    --------    --------    --------     --------    --------

Net charge-offs..................      97          11          11           6          --           28          70
Provision for loan losses........     237         152         202         230         277          231         219
                                 --------    --------    --------    --------    --------     --------    --------

Balance at end of period.........$  2,481    $  2,291    $  2,341    $  2,150    $  1,926     $  1,649    $  1,446
                                 ========    ========    ========    ========    ========     ========    ========

Ratios:
Net charge-offs to
   average loans outstanding.....    0.04%       0.01%       0.01%         --          --         0.02%       0.04%
Allowance for loan losses to
   non-performing loans at
   end of period (1).............  166.22%         NM          NM          NM          NM           NM          NM
Allowance for loan
   losses to total loans
   at end of period..............    0.99%       1.25%       1.20%       1.22%       1.06%        0.94%       0.88%

- ---------------------------
(1)  RATIO NOT MEANINGFUL.


                                       74



        ALLOCATION OF ALLOWANCE FOR LOAN LOSSES. The following tables set forth
the allowance for loan losses allocated by loan category, the percent of the
allowance to the total allowance and the percent of loans in each category to
total loans at the dates indicated. The allowance for loan losses allocated to
each category is not necessarily indicative of future losses in any particular
category and does not restrict the use of the allowance to absorb losses in
other categories.



                                                                                      AT SEPTEMBER 30,
                                  AT JUNE 30,               -----------------------------------------------------------------------
                                     2005                                2004                                2003
                       -----------------------------------  ----------------------------------   ----------------------------------
                                  PERCENT OF    PERCENT OF             PERCENT OF   PERCENT OF              PERCENT OF  PERCENT OF
                                  ALLOWANCE     LOANS IN               ALLOWANCE    LOANS IN                ALLOWANCE    LOANS IN
                                   TO TOTAL    CATEGORY TO              TO TOTAL   CATEGORY TO               TO TOTAL   CATEGORY TO
                        AMOUNT    ALLOWANCE    TOTAL LOANS   AMOUNT    ALLOWANCE   TOTAL LOANS    AMOUNT    ALLOWANCE   TOTAL LOANS
                       ---------  ---------    -----------  ---------  ---------   -----------   ---------  ---------   -----------
                                                                   (DOLLARS IN THOUSANDS)
                                                                                                  
One- to four-family
  residential.......   $     402      16.21%        47.27%  $     281      12.02%        55.50%  $     196       9.14%        61.08%
Commercial real
  estate............       1,084      43.73         19.83         857      36.62         10.17         822      38.24         10.99
Construction........         426      17.17         14.78          56       2.40          2.82         301      14.01          2.95
Home equity lines
  of credit.........         107       4.31          4.24         222       9.46          4.63         190       8.83          4.15
Commercial
  business..........         380      15.32          8.10         721      30.81         14.14         426      19.80          5.47
Other...............          82       3.26          5.78         170       7.27         12.74         164       7.61         15.36
Unallocated.........          --         --            --          34       1.41            --          51       2.37            --
                       ---------  ---------    ----------   ---------  ---------    ----------   ---------  ---------    ----------
  Total allowance
    for loan
    losses..........   $   2,481     100.00%       100.00%  $   2,341     100.00%       100.00%  $   2,150     100.00%       100.00%
                       =========  =========    ==========   =========  =========    ==========   =========  =========    ==========


                                                                     AT SEPTEMBER 30,
                       ------------------------------------------------------------------------------------------------------------
                                     2002                                 2001                                2000
                       -----------------------------------  ----------------------------------   ----------------------------------
                                  PERCENT OF    PERCENT OF             PERCENT OF   PERCENT OF              PERCENT OF  PERCENT OF
                                  ALLOWANCE     LOANS IN               ALLOWANCE    LOANS IN                ALLOWANCE    LOANS IN
                                   TO TOTAL    CATEGORY TO              TO TOTAL   CATEGORY TO               TO TOTAL   CATEGORY TO
                        AMOUNT    ALLOWANCE    TOTAL LOANS   AMOUNT    ALLOWANCE   TOTAL LOANS    AMOUNT    ALLOWANCE   TOTAL LOANS
                       ---------  ---------    -----------  ---------  ---------   -----------   ---------  ---------   -----------
                                                                   (DOLLARS IN THOUSANDS)

One- to four-family
  residential.......  $      230      11.92%        65.81%  $     227      13.77%        75.84%  $     395      27.35%        79.54%
Commercial real
  estate............         717      37.20          9.65         506      30.69          8.03         284      19.62          4.93
Construction........         102       5.32          1.03          57       3.47          1.29          41       2.86          0.34
Home equity lines
  of credit.........         180       9.33          3.82         193      11.71          3.89         166      11.45          3.36
Commercial
  business..........         268      13.91          4.38         273      16.58          2.98         150      10.38          1.91
Other...............         146       7.59         15.31         103       6.24          7.97         121       8.35          9.92
Unallocated.........         283      14.74            --         290      17.53            --         289      19.98            --
                       ---------  ---------    ----------   ---------  ---------    ----------   ---------  ---------    ----------
  Total allowance
    for loan
    losses..........   $   1,926     100.00%       100.00%  $   1,649     100.00%       100.00%  $   1,446     100.00%       100.00%
                       =========  =========    ==========   =========  =========    ==========   =========  =========    ==========


                                       75



INVESTMENTS

        Our Board of Directors has adopted our Investment Policy. This policy
determines the types of securities in which we may invest. The Investment Policy
is reviewed annually by the Investment Committee of the Board of Directors and
changes to the policy are recommended to and subject to approval by our Board of
Directors. While general investment strategies are developed by the Investment
Committee, the execution of specific actions rests primarily with our President
and our Chief Financial Officer. They are responsible for ensuring the
guidelines and requirements included in the Investment Policy are followed and
all securities are considered prudent for investment. They are authorized to
execute transactions that fall within the scope of the established Investment
Policy up to $2.0 million per transaction. Investment transactions in excess of
$2.0 million must be approved by the Investment Committee. Investment
transactions are reviewed and ratified by the Board of Directors at their
regularly scheduled meetings.

        Our investments portfolio may include U.S. Treasury obligations,
securities issued by various federal agencies, mortgage-backed securities,
certain certificates of deposit of insured financial institutions, overnight and
short-term loans to other banks, investment grade corporate debt instruments,
and Fannie Mae and Freddie Mac equity securities. In addition, we may invest in
equity securities subject to certain limitations and not in excess of Magyar
Bank's Tier 1 capital.

        The Investment Policy requires that securities transactions be conducted
in a safe and sound manner and purchase and sale decisions be based upon a
thorough analysis of each security to determine its quality and inherent risks
and fit within our overall asset/liability management objectives. The analysis
must consider its effect on its risk-based capital measurement and prospects for
yield and/or appreciation.

        At June 30, 2005, our securities portfolio totaled $58.1 million, or
17.9% of our total assets. Securities are classified as held-to-maturity or
available-for-sale when purchased. At June 30, 2005, $36.0 million of our
securities were classified as held-to-maturity and reported at amortized cost
and $22.1 million were classified as available-for-sale and reported at fair
value.

        U.S. GOVERNMENT AND FEDERAL AGENCY OBLIGATIONS. At June 30, 2005, our
U.S. Government and Federal Agency securities portfolio totaled $8.2 million, or
14.2% of our total securities portfolio. While these securities generally
provide lower yields than other securities in our securities portfolio, we hold
these securities, to the extent appropriate, for liquidity purposes and as
collateral for certain borrowings. We invest in these securities to achieve
positive interest rate spreads with minimal administrative expense, and to lower
our credit risk as a result of the guarantees provided by these issuers.

        MORTGAGE-BACKED SECURITIES. We purchase mortgage-backed pass through and
collateralized mortgage obligation ("CMO") securities insured or guaranteed by
Fannie Mae, Freddie Mac, Ginnie Mae. To a lesser extent, we also invest in
mortgage-backed securities issued or sponsored by private issuers. At June 30,
2005, the fair market value of our mortgage-backed securities, including CMOs,
was $47.7 million, or 82.1% of our total securities portfolio. Included in this
balance was $527,000 in mortgage-backed securities issued by private issuers. It
is our policy to limit purchases of privately issued mortgage-backed securities
to non-high risk

                                       76


securities rated "AAA" by a nationally recognized credit rating agency. High
risk securities generally are defined as those exhibiting significantly greater
volatility of estimated average life and price due to changes in interest rates
than 30-year fixed rate securities.

        Mortgage-backed pass through securities are created by pooling mortgages
and issuing a security with an interest rate less than the interest rate on the
underlying mortgages. Mortgage-backed pass through securities represent a
participation interest in a pool of single-family or multi-family mortgages. As
loan payments are made by the borrowers, the principal and interest portion of
the payment is passed through to the investor as received. CMOs are also backed
by mortgages; however they differ from mortgage-backed pass through securities
because the principal and interest payments of the underlying mortgages are
financially engineered to be paid to the security holders of pre-determined
classes or tranches of these securities at a faster or slower pace. The receipt
of these principal and interest payments, which depends on the proposed average
life for each class, is contingent on a prepayment speed assumption assigned to
the underlying mortgages. Variances between the assumed payment speed and actual
payments can significantly alter the average lives of such securities.
Mortgage-backed securities and CMOs generally yield less than the loans that
underlie such securities because of the cost of payment guarantees and credit
enhancements. However, mortgage-backed securities are usually more liquid than
individual mortgage loans and may be used to collateralize borrowings and other
liabilities.

        Mortgage-backed securities present a risk that actual prepayments may
differ from estimated prepayments over the life of the security, which may
require adjustments to the amortization of any premium or accretion of any
discount relating to such instruments that can change the net yield on such
securities. There is also reinvestment risk associated with the cash flows from
such securities or if such securities are redeemed by the issuer. In addition,
the market value of such securities may be adversely affected by changes in
interest rates.

        Our mortgage-backed securities portfolio had a weighted average yield of
3.81% at June 30, 2005. The estimated fair value of our mortgage-backed
securities portfolio at June 30, 2005 was $47.7 million, which was $440,000 less
than the amortized cost of $48.1 million.

        CORPORATE NOTES. At June 30, 2005, our corporate notes portfolio totaled
$2.0 million, or 3.5% of our total securities portfolio, all of which was
classified as held-to-maturity and all of which was comprised of corporate notes
issued by a single financial services company. Although corporate notes may
offer higher yields than U.S. Treasury or agency securities of comparable
duration, corporate notes also have a higher risk of default due to possible
adverse changes in the credit-worthiness of the issuer. In order to mitigate
this risk, our investment policy requires that corporate debt obligations be
rated in one of the four highest categories by a nationally recognized rating
service. We may invest up to 25% of Magyar Bank's investment portfolio in
corporate debt obligations and up to 15% of Magyar Bank's capital in any one
issuer.

        EQUITY SECURITIES. At June 30, 2005, our equity securities totaled
$142,000, or 0.2% of our total securities portfolio and consisted of a mutual
fund which invests primarily in mortgage-backed securities. All of our equity
securities were classified as available-for-sale at June 30, 2005. Equity
securities are not insured or guaranteed investments and are affected by market
interest rates and stock market fluctuations. Such investments are carried at
their fair value and

                                       77


fluctuation in the fair value of such investments, including temporary declines
in value, directly affect our net capital position.

        SECURITIES PORTFOLIOS. The following table sets forth the composition of
our securities portfolio (excluding Federal Home Loan Bank of New York common
stock) at the dates indicated.



                                                                                     AT SEPTEMBER 30,
                                    AT JUNE 30,        ----------------------------------------------------------------------------
                                       2005                     2004                       2003                      2002
                             -----------------------   -----------------------    -----------------------   -----------------------
                              AMORTIZED      FAIR       AMORTIZED      FAIR       AMORTIZED      FAIR       AMORTIZED       FAIR
                                COST         VALUE        COST         VALUE        COST         VALUE        COST          VALUE
                             ----------   ----------   ----------   ----------    ----------   ----------   ----------   ----------
                                                                         (IN THOUSANDS)
                                                                                                 
SECURITIES
  AVAILABLE-FOR-SALE:
  U.S. Government and
    agency obligations.....  $    4,000   $    3,918   $    5,498   $    5,516    $   10,496   $   10,703   $    7,494   $    7,592
  Corporate notes..........          --           --        2,002        2,007         2,031        2,125        2,060        2,182
  Equity securities........         142          142          142          142           142          142          142          142
  Mortgage-backed
    securities.............      18,356       18,026       23,841       23,506        27,426       27,106        3,605        3,612
                             ----------   ----------   ----------   ----------    ----------   ----------   ----------   ----------
     Total securities
      available-for-sale...  $   22,498   $   22,086   $   31,483   $   31,171    $   40,095   $   40,076   $   13,301   $   13,528
                             ==========   ==========   ==========   ==========    ==========   ==========   ==========   ==========

SECURITIES
  HELD-TO-MATURITY:
  U.S. Government and
    agency obligations (1).  $    4,331   $    4,314   $    7,423   $    7,445    $    5,533   $    5,629   $    5,727   $    5,845
  Corporate notes..........       2,002        2,031        2,005        2,097         2,008        2,202        2,013        2,223
  Mortgage-backed
    securities.............      29,735       29,625       33,187       33,315        29,726       30,367       30,535       31,551
                             ----------   ----------   ----------   ----------    ----------   ----------   ----------   ----------
     Total securities
      held-to-maturity.....  $   36,068   $   35,970   $   42,615   $   42,857    $   37,267   $   38,198   $   38,275   $   39,619
                             ==========   ==========   ==========   ==========    ==========   ==========   ==========   ==========

- -----------------------
(1)     Includes New Jersey state obligations.


        At June 30, 2005, we had no investments that had an aggregate book value
in excess of 10% of our retained earnings.



                                       78


        PORTFOLIO MATURITIES AND YIELDS. The composition and maturities of the
investment debt securities portfolio and the mortgage-backed securities
portfolio at June 30, 2005 are summarized in the following table. Maturities are
based on the final contractual payment dates, and do not reflect the impact of
prepayments or early redemptions that may occur. State and municipal securities
yields have been adjusted to a tax-equivalent basis.



                                                        MORE THAN ONE YEAR      MORE THAN FIVE YEARS
                                ONE YEAR OR LESS        THROUGH FIVE YEARS       THROUGH TEN YEARS       MORE THAN TEN YEARS
                             ----------------------   ----------------------   ----------------------   ----------------------
                                          WEIGHTED                  WEIGHTED                WEIGHTED                 WEIGHTED
                              AMORTIZED   AVERAGE      AMORTIZED    AVERAGE     AMORTIZED   AVERAGE      AMORTIZED   AVERAGE
                                COST       YIELD         COST        YIELD         COST      YIELD         COST       YIELD
                             ----------  ----------   ----------  ----------   ----------  ----------   ----------  ----------
                                                                  (DOLLARS IN THOUSANDS)
                                                                                               
SECURITIES
 AVAILABLE-FOR-SALE:
 U.S. Government and
  agency obligations......   $       --       --      $    4,000      2.73%    $       --       --      $       --       --
  Corporate notes.........           --       --              --        --             --       --              --       --
  Equity securities.......          142     2.82%             --        --             --       --              --       --
  Mortgage-backed
   securities.............           --       --              --        --          6,781     3.78%         11,575     3.05%
                             ----------               ----------               ----------               ----------
   Total securities
    available-for-sale....   $      142     2.82%     $    4,000      2.73%    $    6,781     3.78%     $   11,575     3.05%
                             ==========               ==========               ==========               ==========

SECURITIES
 HELD-TO-MATURITY:
 U.S. Government and
  agency obligations (1)..   $       --       --      $    4,000      3.33%    $      147     6.00%     $      184     3.91%
  Corporate notes.........        2,002     6.39%             --        --             --       --              --       --
  Mortgage-backed
   securities.............           19     6.00%          4,649      4.93%        11,558     3.96%         13,509     3.94%
                             ----------               ----------               ----------               ----------
   Total securities
    held-to-maturity......   $    2,021     6.39%     $    8,649      4.19%    $   11,705     3.98%     $   13,693     3.94%
                             ==========               ==========               ==========               ==========

TOTAL SECURITIES..........   $    2,163     6.16%     $   12,649      3.73%    $   18,486     3.91%     $   25,269     3.53%
                             ==========               ==========               ==========               ==========

(Continued)

                                       TOTAL SECURITIES
                             ------------------------------------
                                                         WEIGHTED
                              AMORTIZED                  AVERAGE
                                COST      FAIR VALUE      YIELD
                             ----------   ----------   ----------
SECURITIES
 AVAILABLE-FOR-SALE:
 U.S. Government and
  agency obligations......   $    4,000   $    3,918      2.73%
  Corporate notes.........           --           --        --
  Equity securities.......          142          142      2.82%
  Mortgage-backed
   securities.............       18,356       18,026      3.32%
                             ----------   ----------
   Total securities
    available-for-sale....   $   22,498   $   22,086      3.21%
                             ==========   ==========

SECURITIES
 HELD-TO-MATURITY:
 U.S. Government and
  agency obligations (1)..   $    4,331   $    4,314      3.45%
  Corporate notes.........        2,002        2,031      6.39%
  Mortgage-backed
   securities.............       29,735       29,625      4.11%
                             ----------   ----------
   Total securities
    held-to-maturity......   $   36,068   $   35,970      4.16%
                             ==========   ==========

TOTAL SECURITIES..........   $   58,566   $   58,056      3.79%
                             ==========   ==========


- ---------------------------
(1)     Includes New Jersey state obligations.


                                       79


SOURCES OF FUNDS

        GENERAL. Deposits, primarily certificates of deposit, have traditionally
been the primary source of funds used for our lending and investment activities.
We also use borrowings, primarily Federal Home Loan Bank advances, to supplement
cash flow needs, to lengthen the maturities of liabilities for interest rate
risk management and to manage our cost of funds. Additional sources of funds
include principal and interest payments from loans and securities, loan and
security prepayments and maturities, income on other earning assets and retained
earnings. While cash flows from loans and securities payments can be relatively
stable sources of funds, deposit inflows and outflows can vary widely and are
influenced by prevailing interest rates, market conditions and levels of
competition.

        DEPOSITS. Our deposits are generated primarily from residents within our
primary market area. We offer a selection of deposit accounts, including demand
accounts, NOW accounts, money market accounts, savings accounts, retirement
accounts and certificates of deposit. Deposit account terms vary, with the
principal differences being the minimum balance required, the amount of time the
funds must remain on deposit and the interest rate. We also have the authority
to accept brokered deposits and do so when attractive rates are available. At
June 30, 2005, we had $9.9 million in brokered deposits.

        Interest rates paid, maturity terms, service fees and withdrawal
penalties are established on a periodic basis. Deposit rates and terms are based
primarily on current operating strategies and market rates, liquidity
requirements, rates paid by competitors and growth goals. Personalized customer
service, long-standing relationships with customers and an active marketing
program are relied upon to attract and retain deposits.

        The flow of deposits is influenced significantly by general economic
conditions, changes in money market and other prevailing interest rates and
competition. The variety of deposit accounts offered allows us to be competitive
in obtaining funds and responding to changes in consumer demand. Based on
experience, we believe that our deposits are relatively stable. However, the
ability to attract and maintain deposits, and the rates paid on these deposits,
have been and will continue to be significantly affected by market conditions.
At June 30, 2005, $113.0 million, or 43.6% of our deposit accounts, were
certificates of deposit, of which $74.6 million had maturities of one year or
less. We monitor activity on these accounts and, based on historical experience
and our current pricing strategy, we believe we will retain a large portion of
these accounts upon maturity.

                                       80


        The following table sets forth the distribution of total deposit
accounts, by account type, at the dates indicated.



                                                                                    AT SEPTEMBER 30,
                                    AT JUNE 30,           ----------------------------------------------------------------
                                       2005                            2004                             2003
                         -------------------------------  -------------------------------  -------------------------------
                                                WEIGHTED                         WEIGHTED                         WEIGHTED
                                                AVERAGE                          AVERAGE                          AVERAGE
                          BALANCE     PERCENT     RATE     BALANCE    PERCENT      RATE     BALANCE    PERCENT      RATE
                         ---------   --------   --------  ---------   --------   --------  ---------   --------   --------
                                                                (DOLLARS IN THOUSANDS)
                                                                                         
DEPOSIT TYPE:
Demand.................  $  13,429      5.18%       --    $   9,925      4.43%       --    $   8,250      3.66%       --
Passbook savings.......     51,918     20.04%     0.87%      49,550     22.12%     0.51%      47,625     21.10%     0.91%
Money market passbook..      1,630      0.63%     0.35%       2,206      0.99%     0.35%       3,290      1.46%     0.75%
Club accounts..........        165      0.06%     0.25%         229      0.10%     0.25%         238      0.11%     0.65%
Regular NOW accounts...     24,551      9.48%     0.51%      24,548     10.96%     0.31%      25,706     11.39%     0.35%
Money market NOW
  accounts.............     29,853     11.52%     1.68%      25,164     11.24%     0.82%      26,909     11.92%     1.02%
Certificates of
  deposit..............    112,959     43.60%     2.91%      89,487     39.95%     2.15%      90,485     40.09%     2.28%
Individual retirement
  accounts.............     24,576      9.49%     3.58%      22,865     10.21%     3.44%      23,172     10.27%     3.63%
                         ---------   -------              ---------   -------              ---------   -------

   Total deposits......  $ 259,081    100.00%     2.03%   $ 223,974    100.00%     1.45%   $ 225,675    100.00%     1.65%
                         =========   =======              =========   =======              =========   =======

(Continued)

                                AT SEPTEMBER 30,
                         -------------------------------
                                      2002
                         -------------------------------
                                                WEIGHTED
                                                AVERAGE
                          BALANCE    PERCENT      RATE
                         ---------   --------   --------

DEPOSIT TYPE:
Demand.................  $   7,004      3.30%       --
Passbook savings.......     42,487     20.02%     1.51%
Money market passbook..      3,545      1.67%     1.49%
Club accounts..........        250      0.12%     0.75%
Regular NOW accounts...     23,059     10.87%     0.82%
Money market NOW
  accounts.............     24,168     11.39%     1.87%
Certificates of
  deposit..............     89,253     42.06%     2.93%
Individual retirement
  accounts.............     22,428     10.57%     4.14%
                         ---------   -------

   Total deposits......  $ 212,194    100.00%     2.30%
                         =========   =======



                                       81


        As of June 30, 2005, the aggregate amount of outstanding certificates of
deposit in amounts greater than or equal to $100,000 was $28.4 million. The
following table sets forth the maturity of those certificates as of June 30,
2005.

                                                       AT
                                                 JUNE 30, 2005
                                                ---------------
                                                 (IN THOUSANDS)

        Three months or less................       $    5,072
        Over three months through six months            3,138
        Over six months through one year....            7,732
        Over one year to three years........           12,002
        Over three years....................              467
                                                   ----------

        Total...............................       $   28,411
                                                   ==========

        At June 30, 2005, $74.6 million of our certificates of deposit had
maturities of one year or less. We monitor activity on these accounts and, based
on historical experience and our current pricing strategy, we believe we will
retain a large portion of these accounts upon maturity. The following table sets
forth the interest-bearing deposit activities for the periods indicated.



                                             FOR THE NINE MONTHS ENDED
                                                     JUNE 30,                  FOR THE YEARS ENDED SEPTEMBER 30,
                                           ----------------------------   -------------------------------------------
                                               2005            2004           2004           2003            2002
                                           ------------    ------------   ------------   ------------    ------------
                                                                        (IN THOUSANDS)
                                                                                          
Beginning balance.....................     $    214,049    $    217,426   $    217,426   $    205,190    $    197,191
Net deposits (withdrawals) before
   interest credited..................           28,709          (4,249)        (6,705)         7,880           2,337
Interest credited.....................            2,893           2,445          3,328          4,356           5,662
                                           ------------    ------------   ------------   ------------    ------------
Ending balance........................     $    245,651    $    215,621   $    214,049   $    217,426    $    205,190
                                           ============    ============   ============   ============    ============


        BORROWINGS. Our borrowings consist of advances from and reverse
repurchase agreements with the Federal Home Loan Bank of New York. As of June
30, 2005, we had Federal Home Loan Bank advances in the amount of $36.7 million,
which represented 12.2% of total liabilities with a weighted average maturity of
5.01 years and a weighted average rate of 4.30%. As a member of the Federal Home
Loan Bank of New York, we can currently borrow up to $83.9 million from the
Federal Home Loan Bank. Our reverse repurchase agreements are recorded as
financing transactions as we maintain effective control over the transferred or
pledged securities. The dollar amount of the securities underlying the
agreements continues to be carried in our securities portfolio while the
obligations to repurchase the securities are reported as liabilities in our
consolidated balance sheets. The securities underlying the agreements are
delivered to the party with whom each transaction is executed. Those parties
agree to resell to us the identical securities we delivered to them at the
maturity or call period of the agreement.

        Securities sold under agreements to repurchase are funds borrowed from
customers on an overnight basis that are secured by U.S. Government agency
obligations. The amount of securities collateralizing the agreements to
repurchase remains in securities and the obligation to repurchase securities
sold is reflected as a liability on our consolidated balance sheets. The
following summarizes our repurchase agreements at and for the periods shown.

                                       82



                                                   AT OR FOR THE
                                             NINE MONTHS ENDED JUNE 30,     AT OR FOR THE YEARS ENDED SEPTEMBER 30,
                                           ----------------------------   -------------------------------------------
                                               2005            2004           2004           2003            2002
                                           ------------    ------------   ------------   ------------    ------------
                                                                        (IN THOUSANDS)
                                                                                          
Balance at end of period...............    $    10,000     $     9,500    $     9,500     $     9,500    $    14,500
Average balance during period..........    $    10,000     $     9,500    $     9,500     $     9,500    $    14,500
Maximum outstanding at any month end...    $    12,500     $     9,500    $     9,500     $     9,500    $    14,500
Weighted average interest rate at end
   of period...........................           4.78%           4.80%          4.80%           4.80%          4.80%
Average interest rate during period....           4.79%           4.80%          4.80%           4.80%          4.62%


PROPERTIES

        The following table provides certain information as of the date of this
prospectus with respect to our main office located in New Brunswick, New Jersey
and our three other full-service branch offices.



                                                               ORIGINAL YEAR
                                                LEASED OR         LEASED OR     YEAR OF LEASE
                   LOCATION                       OWNED           ACQUIRED       EXPIRATION
- -------------------------------------------  ---------------  ---------------  ---------------
                                                                            
MAIN OFFICE:                                      Owned             2005               --
400 Somerset Street
New Brunswick, New Jersey
FULL-SERVICE BRANCHES:

582 Milltown Road                                 Leased            2002             2012
North Brunswick, New Jersey

3050 Highway No. 27                               Owned             1969               --
South Brunswick, New Jersey

89 French Street                                  Leased            2005             2010
New Brunswick, New Jersey


SUBSIDIARY ACTIVITIES

        Magbank Investment Company is a wholly-owned subsidiary of Magyar Bank
established in 2005 as a New Jersey investment corporation for the purpose of
buying, selling and holding investment securities on its own behalf. The income
earned on Magbank Investment Company's investment securities is subject to a
significantly lower rate of state tax than that assessed on income earned on
investment securities maintained at Magyar Bank.

        Magyar Service Corp., a New Jersey corporation, is a wholly owned
subsidiary of Magyar Bank. Magyar Service Corp. offers Magyar Bank customers and
others a complete range of non-deposit investment products and financial
planning services, including insurance products, fixed and variable annuities,
and retirement planning for individual and commercial customers.

LEGAL PROCEEDINGS

        At June 30, 2005, we were not involved in any legal proceedings, the
outcome of which would be material to our financial condition, results of
operations or cash flows.

                                       83


PERSONNEL

        As of June 30, 2005, we had 79 full-time employees and seven part-time
employees. Our employees are not represented by any collective bargaining group.
Management believes that we have good relations with our employees.

                           FEDERAL AND STATE TAXATION

FEDERAL TAXATION

        GENERAL. Magyar Bancorp, Inc. and Magyar Bank are subject to federal
income taxation in the same general manner as other corporations, with some
exceptions discussed below. Magyar Bank's federal tax returns are not currently
under audit, and Magyar Bank has not been audited during the past five years.
The following discussion of federal taxation is intended only to summarize
certain pertinent federal income tax matters and is not a comprehensive
description of the tax rules applicable to Magyar Bancorp, Inc. or Magyar Bank.

        METHOD OF ACCOUNTING. For federal income tax purposes, Magyar Bancorp,
Inc. will report its income and expenses on the accrual method of accounting and
use a tax year ending September 30 for filing its federal and state income tax
returns.

        BAD DEBT RESERVES. Historically, Magyar Bank has been subject to special
provisions in the tax law regarding allowable tax bad debt deductions and
related reserves. Tax law changes were enacted in 1996, pursuant to the Small
Business Protection Act of 1996 (the "1996 Act"), that eliminated the use of the
percentage of taxable income method for tax years after 1995 and required
recapture into taxable income over a six-year period all applicable excess bad
debt reserves accumulated after 1988. Magyar Bank has fully recaptured its
reserve balance.

        Currently, Magyar Bank uses the reserve method to account for bad debt
deductions for income tax purposes.

        TAXABLE DISTRIBUTIONS AND RECAPTURE. Prior to the 1996 Act, bad debt
reserves created prior to January 1, 1988 (pre-base year reserves) were subject
to recapture into taxable income should Magyar Bank fail to meet certain thrift
asset and definitional tests.

        At June 30, 2005, our total federal pre-base year reserve was
approximately $1.3 million. However, under current law, pre-base year reserves
remain subject to recapture should Magyar Bank make certain non-dividend
distributions, repurchase any of its stock, pay dividends in excess of tax
earnings and profits, or cease to maintain a bank charter.

        ALTERNATIVE MINIMUM TAX. The Internal Revenue Code imposes an
alternative minimum tax ("AMT") at a rate of 20% on a base of regular taxable
income plus certain tax preferences ("alternative minimum taxable income" or
"AMTI"). The AMT is payable to the extent such AMTI is in excess of an exemption
amount and the AMT exceeds the regular income tax. Net operating losses can
offset no more than 90% of AMTI. Certain payments of alternative minimum tax may
be used as credits against regular tax liabilities in future years. Magyar
Bancorp, Inc. and Magyar Bank have not been subject to the alternative minimum
tax and have no such amounts available as credits for carryover.

                                       84


        NET OPERATING LOSS CARRYOVERS. A financial institution may carry back
net operating losses to the preceding two taxable years and forward to the
succeeding 20 taxable years. At June 30, 2005, Magyar Bank had approximately
$440,000 of net operating loss carryforwards for federal income tax purposes
that were generated in the tax year ended September 30, 2004.

        CORPORATE DIVIDENDS-RECEIVED DEDUCTION. Magyar Bancorp, Inc. may exclude
from its federal taxable income 100% of dividends received from Magyar Bank as a
wholly- owned subsidiary. The corporate dividends-received deduction is 80% when
the dividend is received from a corporation having at least 20% of its stock
owned by the recipient corporation. A 70% dividends-received deduction is
available for dividends received from corporations owning less than 20% by the
recipient corporation.

STATE TAXATION

        NEW JERSEY STATE TAXATION. Magyar Bank files New Jersey corporate income
tax returns. Generally, the income of savings institutions in New Jersey, which
is calculated based on federal taxable income, subject to certain adjustments,
is subject to New Jersey tax. Magyar Bank is not currently under audit with
respect to its New Jersey income tax returns and Magyar Bank's state tax returns
have not been audited for the past five years.

        On July 2, 2002, the State of New Jersey enacted income tax law changes
that were retroactive to tax years beginning January 1, 2002. The more relevant
changes include an increase in the tax rate for savings banks from three percent
to nine percent and the establishment of an Alternative Minimum Assessment
("AMA") tax. Under the legislation, a taxpayer, including Magyar Bank, will pay
the greater of the corporate business tax ("CBT") (at 9% of taxable income) or
the AMA tax. The AMA tax is a gross receipts tax that is calculated by
multiplying the gross receipts by the applicable factor, which ranges from
0.125% to 0.4%. The AMA tax is creditable against the CBT in a year in which the
CBT is higher, limited to the AMA for that year, and limited to an amount such
that the tax is not reduced by more than 50% of the tax otherwise due and other
statutory minimums. The AMA tax for each taxpayer may not exceed $5.0 million
per year and the sum of the AMA for each member of an affiliated group may not
exceed $20.0 million per year for members of an affiliated group with five or
more taxpayers. The AMA for tax years beginning after June 30, 2006 shall be
zero.

        New Jersey tax law does not and has not allowed for a taxpayer to file a
tax return on a combined or consolidated basis with another member of the
affiliated group where there is common ownership. However, under recent tax
legislation, if the taxpayer cannot demonstrate by clear and convincing evidence
that the tax filing discloses the true earnings of the taxpayer on its business
carried on in the State of New Jersey, the New Jersey Director of the Division
of Taxation may, at the director's discretion, require the taxpayer to file a
consolidated return of the entire operations of the affiliated group or
controlled group, including its own operations and income.

        DELAWARE AND NEW JERSEY STATE TAXATION. As a Delaware holding company
not earning income in Delaware, Magyar Bancorp, Inc. will be exempted from
Delaware corporate income tax but will be required to file annual returns and
pay annual fees and a franchise tax to the State of Delaware.

                                       85


        Magyar Bancorp, Inc. will be subject to New Jersey corporate taxes in
the same manner as described above for Magyar Bank.

                           SUPERVISION AND REGULATION

GENERAL

        Magyar Bank is a New Jersey-chartered savings bank, and its deposit
accounts are insured up to applicable limits by the Federal Deposit Insurance
Corporation under the Bank Insurance Fund ("BIF") and, to a lesser extent, the
Savings Association Insurance Fund ("SAIF"). Magyar Bank is subject to extensive
regulation, examination and supervision by the Commissioner of the New Jersey
Department of Banking and Insurance (the "Commissioner") as the issuer of its
charter, and by the Federal Deposit Insurance Corporation as the deposit insurer
and its primary federal regulator. Magyar Bank must file reports with the
Commissioner and the Federal Deposit Insurance Corporation concerning its
activities and financial condition, and it must obtain regulatory approval prior
to entering into certain transactions, such as mergers with, or acquisitions of,
other depository institutions and opening or acquiring branch offices. The
Commissioner and the Federal Deposit Insurance Corporation conduct periodic
examinations to assess Magyar Bank's compliance with various regulatory
requirements. This regulation and supervision establishes a comprehensive
framework of activities in which a savings bank can engage and is intended
primarily for the protection of the deposit insurance fund and depositors. The
regulatory structure also gives the regulatory authorities extensive discretion
in connection with their supervisory and enforcement activities and examination
policies, including policies with respect to the classification of assets and
the establishment of adequate loan loss reserves for regulatory purposes.

        Magyar Bancorp, Inc., as a bank holding company controlling Magyar Bank,
will be subject to the Bank Holding Company Act of 1956, as amended ("BHCA"),
and the rules and regulations of the Federal Reserve Board under the BHCA and to
the provisions of the New Jersey Banking Act of 1948 (the "New Jersey Banking
Act") and the regulations of the Commissioner under the New Jersey Banking Act
applicable to bank holding companies. Magyar Bank and Magyar Bancorp, Inc. will
be required to file reports with, and otherwise comply with the rules and
regulations of the Federal Reserve Board and the Commissioner. Following
completion of the offering, Magyar Bancorp, Inc. will be required to file
certain reports with, and otherwise comply with, the rules and regulations of
the Securities and Exchange Commission under the federal securities laws.

        Any change in such laws and regulations, whether by the Commissioner,
the Federal Deposit Insurance Corporation, the Federal Reserve Board or through
legislation, could have a material adverse impact on Magyar Bank and Magyar
Bancorp, Inc. and their operations and stockholders.

        Certain of the laws and regulations applicable to Magyar Bank and Magyar
Bancorp, Inc. are summarized below or elsewhere in this prospectus. These
summaries do not purport to be complete and are qualified in their entirety by
reference to such laws and regulations.

                                       86


NEW JERSEY BANKING REGULATION

        ACTIVITY POWERS. Magyar Bank derives its lending, investment and other
activity powers primarily from the applicable provisions of the New Jersey
Banking Act and its related regulations. Under these laws and regulations,
savings banks, including Magyar Bank, generally may invest in:

        (1)     real estate mortgages;

        (2)     consumer and commercial loans;

        (3)     specific types of debt securities, including certain corporate
                debt securities and obligations of federal, state and local
                governments and agencies;

        (4)     certain types of corporate equity securities; and

        (5)     certain other assets.

        A savings bank may also invest pursuant to a "leeway" power that permits
investments not otherwise permitted by the New Jersey Banking Act. "Leeway"
investments must comply with a number of limitations on the individual and
aggregate amounts of "leeway" investments. A savings bank may also exercise
trust powers upon approval of the Commissioner. New Jersey savings banks may
exercise those powers, rights, benefits or privileges authorized for national
banks or out-of-state banks or for federal or out-of-state savings banks or
savings associations, provided that before exercising any such power, right,
benefit or privilege, prior approval by the Commissioner by regulation or by
specific authorization is required. The exercise of these lending, investment
and activity powers are limited by federal law and the related regulations. See
"--Federal Banking Regulation--Activity Restrictions on State-Chartered Banks"
below.

        LOANS-TO-ONE-BORROWER LIMITATIONS. With certain specified exceptions, a
New Jersey-chartered savings bank may not make loans or extend credit to a
single borrower or to entities related to the borrower in an aggregate amount
that would exceed 15% of the bank's capital funds. A savings bank may lend an
additional 10% of the bank's capital funds if secured by collateral meeting the
requirements of the New Jersey Banking Act. Magyar Bank currently complies with
applicable loans-to-one-borrower limitations.

        DIVIDENDS. Under the New Jersey Banking Act, a stock savings bank may
declare and pay a dividend on its capital stock only to the extent that the
payment of the dividend would not impair the capital stock of the savings bank.
In addition, a stock savings bank may not pay a dividend unless the savings bank
would, after the payment of the dividend, have a surplus of not less than 50% of
its capital stock, or alternatively, the payment of the dividend would not
reduce the surplus. Federal law may also limit the amount of dividends that may
be paid by Magyar Bank. See "--Federal Banking Regulation--Prompt Corrective
Action" below.

        MINIMUM CAPITAL REQUIREMENTS. Regulations of the Commissioner impose on
New Jersey-chartered depository institutions, including Magyar Bank, minimum
capital requirements similar to those imposed by the Federal Deposit Insurance
Corporation on insured state banks. See "--Federal Banking Regulation--Capital
Requirements."

                                       87


        EXAMINATION AND ENFORCEMENT. The New Jersey Department of Banking and
Insurance may examine Magyar Bank whenever it deems an examination advisable.
The Department examines Magyar Bank at least every two years. The Commissioner
may order any savings bank to discontinue any violation of law or unsafe or
unsound business practice and may direct any director, officer, attorney or
employee of a savings bank engaged in an objectionable activity, after the
Commissioner has ordered the activity to be terminated, to show cause at a
hearing before the Commissioner why such person should not be removed.

FEDERAL BANKING REGULATION

        CAPITAL REQUIREMENTS. Federal Deposit Insurance Corporation regulations
require banks to maintain minimum levels of capital. The Federal Deposit
Insurance Corporation regulations define two tiers, or classes, of capital.

        Tier 1 capital is comprised of the sum of:

        o       common stockholders' equity, excluding the unrealized
                appreciation or depreciation, net of tax, from available for
                sale securities;

        o       non-cumulative perpetual preferred stock, including any related
                retained earnings; and

        o       minority interests in consolidated subsidiaries minus all
                intangible assets, other than qualifying servicing rights and
                any net unrealized loss on marketable equity securities.

        The components of Tier 2 capital currently include:

        o       cumulative perpetual preferred stock;

        o       certain perpetual preferred stock for which the dividend rate
                may be reset periodically;

        o       hybrid capital instruments, including mandatory convertible
                securities;

        o       term subordinated debt;

        o       intermediate term preferred stock;

        o       allowance for loan losses; and

        o       up to 45% of pretax net unrealized holding gains on available
                for sale equity securities with readily determinable fair market
                values.

        The allowance for loan losses includible in Tier 2 capital is limited to
a maximum of 1.25% of risk-weighted assets (as discussed below). Overall, the
amount of Tier 2 capital that may be included in total capital cannot exceed
100% of Tier 1 capital. The Federal Deposit Insurance Corporation regulations
establish a minimum leverage capital requirement for banks in

                                       88


the strongest financial and managerial condition, with a rating of 1 (the
highest examination rating of the Federal Deposit Insurance Corporation for
banks) under the Uniform Financial Institutions Rating System, of not less than
a ratio of 3.0% of Tier 1 capital to total assets. For all other banks, the
minimum leverage capital requirement is 4.0%, unless a higher leverage capital
ratio is warranted by the particular circumstances or risk profile of the
depository institution.

        The Federal Deposit Insurance Corporation regulations also require that
banks meet a risk-based capital standard. The risk-based capital standard
requires the maintenance of a ratio of total capital, which is defined as the
sum of Tier 1 capital and Tier 2 capital, to risk-weighted assets of at least 8%
and a ratio of Tier 1 capital to risk-weighted assets of at least 4%. In
determining the amount of risk-weighted assets, all assets, plus certain off
balance sheet items, are multiplied by a risk-weight of 0% to 100%, based on the
risks the Federal Deposit Insurance Corporation believes are inherent in the
type of asset or item.

        The federal banking agencies, including the Federal Deposit Insurance
Corporation, have also adopted regulations to require an assessment of an
institution's exposure to declines in the economic value of a bank's capital due
to changes in interest rates when assessing the bank's capital adequacy. Under
such a risk assessment, examiners evaluate a bank's capital for interest rate
risk on a case-by-case basis, with consideration of both quantitative and
qualitative factors. According to the agencies, applicable considerations
include:

        o       the quality of the bank's interest rate risk management process;

        o       the overall financial condition of the bank; and

        o       the level of other risks at the bank for which capital is
                needed.

        Institutions with significant interest rate risk may be required to hold
additional capital. The agencies also issued a joint policy statement providing
guidance on interest rate risk management, including a discussion of the
critical factors affecting the agencies' evaluation of interest rate risk in
connection with capital adequacy.

        As of June 30, 2005, Magyar Bank was considered "well capitalized" under
Federal Deposit Insurance Corporation guidelines.

        ACTIVITY RESTRICTIONS ON STATE-CHARTERED BANKS. Federal law and Federal
Deposit Insurance Corporation regulation generally limits the activities and
investments of state-chartered Federal Deposit Insurance Corporation insured
banks and their subsidiaries to those permissible for national banks and their
subsidiaries, unless such activities and investments are specifically exempted
by law or consented to by the Federal Deposit Insurance Corporation.

        Before making a new investment or engaging in a new activity that is not
permissible for a national bank or otherwise permissible under federal law or
the Federal Deposit Insurance Corporation regulations, an insured bank must seek
approval from the Federal Deposit Insurance Corporation to make such investment
or engage in such activity. The Federal Deposit Insurance Corporation will not
approve the activity unless the bank meets its minimum capital

                                       89


requirements and the Federal Deposit Insurance Corporation determines that the
activity does not present a significant risk to the Federal Deposit Insurance
Corporation insurance funds. Certain activities of subsidiaries that are engaged
in activities permitted for national banks only through a "financial subsidiary"
are subject to additional restrictions.

        Federal law permits a state-chartered savings bank to engage, through
financial subsidiaries, in any activity in which a national bank may engage
through a financial subsidiary and on substantially the same terms and
conditions. In general, the law permits a national bank that is well-capitalized
and well-managed to conduct, through a financial subsidiary, any activity
permitted for a financial holding company other than insurance underwriting,
insurance investments, real estate investment or development or merchant
banking. The total assets of all such financial subsidiaries may not exceed the
lesser of 45% of the bank's total assets or $50 million. The bank must have
policies and procedures to assess the financial subsidiary's risk and protect
the bank from such risk and potential liability, must not consolidate the
financial subsidiary's assets with the bank's and must exclude from its own
assets and equity all equity investments, including retained earnings, in the
financial subsidiary. State chartered savings banks may retain subsidiaries in
existence as of March 11, 2000 and may engage in activities that are not
authorized under federal law. Although Magyar Bank meets all conditions
necessary to establish and engage in permitted activities through financial
subsidiaries, it has not yet determined whether or the extent to which it will
seek to engage in such activities.

        FEDERAL HOME LOAN BANK SYSTEM. Magyar Bank is a member of the Federal
Home Loan Bank system, which consists of twelve regional federal home loan
banks, each subject to supervision and regulation by the Federal Housing Finance
Board ("FHFB"). The federal home loan banks provide a central credit facility
primarily for member thrift institutions as well as other entities involved in
home mortgage lending. It is funded primarily from proceeds derived from the
sale of consolidated obligations of the federal home loan banks. The federal
home loan banks make loans to members (i.e., advances) in accordance with
policies and procedures, including collateral requirements, established by the
respective boards of directors of the federal home loan banks. These policies
and procedures are subject to the regulation and oversight of the FHFB. All
long-term advances are required to provide funds for residential home financing.
The FHFB has also established standards of community or investment service that
members must meet to maintain access to such long-term advances. Magyar Bank, as
a member of the Federal Home Loan Bank of New York, is required to purchase and
hold shares of capital stock in the Federal Home Loan Bank of New York in an
amount at least equal to the greater of:

        (i)     1% of the aggregate principal amount of its unpaid mortgage
                loans, home purchase contracts and similar obligations at the
                beginning of each year;

        (ii)    0.3% of its assets; or

        (iii)   5% (or such greater fraction as established by the Federal Home
                Loan Bank of New York) of its advances from the Federal Home
                Loan Bank of New York. Magyar Bank is in compliance with these
                requirements.

        ENFORCEMENT. The Federal Deposit Insurance Corporation has extensive
enforcement authority over insured savings banks, including Magyar Bank. This
enforcement authority

                                       90


includes, among other things, the ability to assess civil money penalties, to
issue cease and desist orders and to remove directors and officers. In general,
these enforcement actions may be initiated in response to violations of laws and
regulations and to unsafe or unsound practices.

        PROMPT CORRECTIVE ACTION. The Federal Deposit Improvement Act also
established a system of prompt corrective action to resolve the problems of
undercapitalized institutions. The Federal Deposit Insurance Corporation, as
well as the other federal banking regulators, adopted regulations governing the
supervisory actions that may be taken against undercapitalized institutions. The
regulations establish five categories, consisting of "well capitalized,"
"adequately capitalized," "undercapitalized," "significantly undercapitalized"
and "critically undercapitalized." The Federal Deposit Insurance Corporation's
regulations define the five capital categories as follows:

        An institution will be treated as "well capitalized" if:

        o       its ratio of total capital to risk-weighted assets is at least
                10%;

        o       its ratio of Tier 1 capital to risk-weighted assets is at least
                6%; and

        o       its ratio of Tier 1 capital to total assets is at least 5%, and
                it is not subject to any order or directive by the Federal
                Deposit Insurance Corporation to meet a specific capital level.

        An institution will be treated as "adequately capitalized" if:

        o       its ratio of total capital to risk-weighted assets is at least
                8%; or

        o       its ratio of Tier 1 capital to risk-weighted assets is at least
                4%; and

        o       its ratio of Tier 1 capital to total assets is at least 4% (3%
                if the bank receives the highest rating under the Uniform
                Financial Institutions Rating System) and it is not a
                well-capitalized institution.

        An institution will be treated as "undercapitalized" if:

        o       its total risk-based capital is less than 8%; or

        o       its Tier 1 risk-based-capital is less than 4%; and

        o       its leverage ratio is less than 4% (or less than 3% if the
                institution receives the highest rating under the Uniform
                Financial Institutions Rating System).

        An institution will be treated as "significantly undercapitalized" if:

        o       its total risk-based capital is less than 6%;

        o       its Tier 1 capital is less than 3%; or

                                       91


        o       its leverage ratio is less than 3%.

        An institution that has a tangible capital to total assets ratio equal
to or less than 2% would be deemed to be "critically undercapitalized."

        The Federal Deposit Insurance Corporation is required, with some
exceptions, to appoint a receiver or conservator for an insured state bank if
that bank is "critically undercapitalized." For this purpose, "critically
undercapitalized" means having a ratio of tangible capital to total assets of
less than 2%. The Federal Deposit Insurance Corporation may also appoint a
conservator or receiver for a state bank on the basis of the institution's
financial condition or upon the occurrence of certain events, including:

        o       insolvency, or when the assets of the bank are less than its
                liabilities to depositors and others;

        o       substantial dissipation of assets or earnings through violations
                of law or unsafe or unsound practices;

        o       existence of an unsafe or unsound condition to transact
                business;

        o       likelihood that the bank will be unable to meet the demands of
                its depositors or to pay its obligations in the normal course of
                business; and

        o       insufficient capital, or the incurring or likely incurring of
                losses that will deplete substantially all of the institution's
                capital with no reasonable prospect of replenishment of capital
                without federal assistance.

        Magyar Bank is in compliance with the Prompt Corrective Action rules.

        DEPOSIT INSURANCE. The Federal Deposit Insurance Corporation has
established a system for setting deposit insurance premiums based upon the risks
a particular bank or savings association posed to its deposit insurance funds.
Under the risk-based deposit insurance assessment system, the Federal Deposit
Insurance Corporation assigns an institution to one of three capital categories
based on the institution's financial information, as of the reporting period
ending six months before the assessment period. The three capital categories are
(1) well capitalized, (2) adequately capitalized and (3) undercapitalized. With
respect to the capital ratios, institutions are classified as well capitalized,
adequately capitalized or undercapitalized using ratios that are substantially
similar to the prompt corrective action capital ratios discussed above. The
Federal Deposit Insurance Corporation also assigns an institution to supervisory
subgroups based on a supervisory evaluation provided to the Federal Deposit
Insurance Corporation by the institution's primary federal regulator and
information that the Federal Deposit Insurance Corporation determines to be
relevant to the institution's financial condition and the risk posed to the
deposit insurance funds, which may include information provided by the
institution's state supervisor.

        An institution's assessment rate depends on the capital category and
supervisory category to which it is assigned. Under the final risk-based
assessment system, there are nine assessment

                                       92


risk classifications, or combinations of capital groups and supervisory
subgroups, to which different assessment rates are applied. Assessment rates for
deposit insurance currently range from 0 basis points to 27 basis points. The
capital and supervisory subgroup to which an institution is assigned by the
Federal Deposit Insurance Corporation is confidential and may not be disclosed.
A bank's rate of deposit insurance assessments will depend upon the category and
subcategory to which the bank is assigned by the Federal Deposit Insurance
Corporation. Any increase in insurance assessments could have an adverse effect
on the earnings of insured institutions, including Magyar Bank.

        Since January 1, 1997, the premium schedule for insured institutions in
the Bank Insurance Fund and the Savings Association Insurance Fund has ranged
from 0 to 27 basis points. However, Savings Association Insurance Fund and Bank
Insurance Fund insured institutions are required to pay a Financing Corporation
or "FICO" assessment, in order to fund the interest on bonds issued to resolve
thrift failures in the 1980s. For the quarter ended March 31, 2005, the FICO
assessment for both Savings Association Insurance Fund and Bank Insurance Fund
insured institutions was equal to 1.44 basis points for each $100 in domestic
deposits maintained at the institution. These assessments, which will be revised
based upon the level of Savings Association Insurance Fund and Bank Insurance
Fund deposits, will continue until the bonds mature in the years 2017 through
2019.

        The Federal Deposit Insurance Corporation may terminate the insurance of
an institution's deposits upon a finding that the institution has engaged in
unsafe or unsound practices, is in an unsafe or unsound condition to continue
operations or has violated any applicable law, regulation, rule, order or
condition imposed by the Federal Deposit Insurance Corporation. The management
of Magyar Bank does not know of any practice, condition or violation that might
lead to termination of deposit insurance.

        TRANSACTIONS WITH AFFILIATES OF MAGYAR BANK. Transactions between an
insured bank, such as Magyar Bank, and any of its affiliates is governed by
Sections 23A and 23B of the Federal Reserve Act and implementing regulations. An
affiliate of a bank is any company or entity that controls, is controlled by or
is under common control with the bank. Generally, a subsidiary of a bank that is
not also a depository institution or financial subsidiary is not treated as an
affiliate of the bank for purposes of Sections 23A and 23B.

        Section 23A:

        o       limits the extent to which the bank or its subsidiaries may
                engage in "covered transactions" with any one affiliate to an
                amount equal to 10% of such bank's capital stock and retained
                earnings, and limits all such transactions with all affiliates
                to an amount equal to 20% of such capital stock and retained
                earnings; and

        o       requires that all such transactions be on terms that are
                consistent with safe and sound banking practices.

        The term "covered transaction" includes the making of loans, purchase of
assets, issuance of guarantees and other similar types of transactions. Further,
most loans by a bank to any of its

                                       93


affiliates must be secured by collateral in amounts ranging from 100 to 130
percent of the loan amounts. In addition, any covered transaction by a bank with
an affiliate and any purchase of assets or services by a bank from an affiliate
must be on terms that are substantially the same, or at least as favorable to
the bank, as those that would be provided to a non-affiliate.

        PROHIBITIONS AGAINST TYING ARRANGEMENTS. Banks are subject to the
prohibitions of 12 U.S.C. Section 1972 on certain tying arrangements. A
depository institution is prohibited, subject to some exceptions, from extending
credit to or offering any other service, or fixing or varying the consideration
for such extension of credit or service, on the condition that the customer
obtain some additional service from the institution or its affiliates or not
obtain services of a competitor of the institution.

        PRIVACY STANDARDS. Federal Deposit Insurance Corporation regulations
require Magyar Bank to disclose their privacy policy, including identifying with
whom they share "non-public personal information" to customers at the time of
establishing the customer relationship and annually thereafter.

        The regulations also require Magyar Bank to provide their customers with
initial and annual notices that accurately reflect its privacy policies and
practices. In addition, Magyar Bank is required to provide its customers with
the ability to "opt-out" of having Magyar Bank share their non-public personal
information with unaffiliated third parties before they can disclose such
information, subject to certain exceptions.

        The Federal Deposit Insurance Corporation and other federal banking
agencies adopted guidelines establishing standards for safeguarding customer
information. The guidelines describe the agencies' expectations for the
creation, implementation and maintenance of an information security program,
which would include administrative, technical and physical safeguards
appropriate to the size and complexity of the institution and the nature and
scope of its activities. The standards set forth in the guidelines are intended
to insure the security and confidentiality of customer records and information,
protect against any anticipated threats or hazards to the security or integrity
of such records and protect against unauthorized access to or use of such
records or information that could result in substantial harm or inconvenience to
any customer.

        On March 29, 2005, the federal banking regulators jointly issued
guidance stating that financial institutions, such as Magyar Bank, should
develop and implement a response program to address security breaches involving
customer information, including customer notification procedures.

        COMMUNITY REINVESTMENT ACT AND FAIR LENDING LAWS. All Federal Deposit
Insurance Corporation insured institutions have a responsibility under the
Community Reinvestment Act and related regulations to help meet the credit needs
of their communities, including low- and moderate-income neighborhoods. In
connection with its examination of a state chartered savings bank, the Federal
Deposit Insurance Corporation is required to assess the institution's record of
compliance with the Community Reinvestment Act. Among other things, the current
Community Reinvestment Act regulations replace the prior process-based
assessment factors

                                       94


with a new evaluation system that rates an institution based on its actual
performance in meeting community needs. In particular, the current evaluation
system focuses on three tests:

        o       a lending test, to evaluate the institution's record of making
                loans in its service areas;

        o       an investment test, to evaluate the institution's record of
                investing in community development projects, affordable housing,
                and programs benefiting low or moderate income individuals and
                businesses; and

        o       a service test, to evaluate the institution's delivery of
                services through its branches, ATMs and other offices.

        An institution's failure to comply with the provisions of the Community
Reinvestment Act could, at a minimum, result in regulatory restrictions on its
activities. We received a "satisfactory" Community Reinvestment Act rating in
our most recently completed federal examination, which was conducted by the
Federal Deposit Insurance Corporation in 2001.

        In addition, the Equal Credit Opportunity Act and the Fair Housing Act
prohibit lenders from discriminating in their lending practices on the basis of
characteristics specified in those statutes. The failure to comply with the
Equal Credit Opportunity Act and the Fair Housing Act could result in
enforcement actions by the Federal Deposit Insurance Corporation, as well as
other federal regulatory agencies and the Department of Justice.

LOANS TO A BANK'S INSIDERS

        FEDERAL REGULATION. A bank's loans to its executive officers, directors,
any owner of 10% or more of its stock (each, an insider) and any of certain
entities affiliated with any such person (an insider's related interest) are
subject to the conditions and limitations imposed by Section 22(h) of the
Federal Reserve Act and its implementing regulations. Under these restrictions,
the aggregate amount of the loans to any insider and the insider's related
interests may not exceed the loans-to-one-borrower limit applicable to national
banks, which is comparable to the loans-to-one-borrower limit applicable to
Magyar Bank's loans. See "--New Jersey Banking Regulation--Loans-to-One Borrower
Limitations." All loans by a bank to all insiders and insiders' related
interests in the aggregate may not exceed the bank's unimpaired capital and
unimpaired surplus. With certain exceptions, loans to an executive officer,
other than loans for the education of the officer's children and certain loans
secured by the officer's residence, may not exceed the lesser of (1) $100,000 or
(2) the greater of $25,000 or 2.5% of the bank's unimpaired capital and surplus.
Federal regulation also requires that any proposed loan to an insider or a
related interest of that insider be approved in advance by a majority of the
board of directors of the bank, with any interested directors not participating
in the voting, if such loan, when aggregated with any existing loans to that
insider and the insider's related interests, would exceed either (1) $250,000 or
(2) the greater of $25,000 or 5% of the bank's unimpaired capital and surplus.
Generally, such loans must be made on substantially the same terms as, and
follow credit underwriting procedures that are not less stringent than, those
that are prevailing at the time for comparable transactions with other persons.

                                       95


        An exception is made for extensions of credit made pursuant to a benefit
or compensation plan of a bank that is widely available to employees of the bank
and that does not give any preference to insiders of the bank over other
employees of the bank.

        In addition, federal law prohibits extensions of credit to a bank's
insiders and their related interests by any other institution that has a
correspondent banking relationship with the bank, unless such extension of
credit is on substantially the same terms as those prevailing at the time for
comparable transactions with other persons and does not involve more than the
normal risk of repayment or present other unfavorable features.

        NEW JERSEY REGULATION. Provisions of the New Jersey Banking Act impose
conditions and limitations on the liabilities to a savings bank of its directors
and executive officers and of corporations and partnerships controlled by such
persons that are comparable in many respects to the conditions and limitations
imposed on the loans and extensions of credit to insiders and their related
interests under federal law, as discussed above. The New Jersey Banking Act also
provides that a savings bank that is in compliance with federal law is deemed to
be in compliance with such provisions of the New Jersey Banking Act.

FEDERAL RESERVE SYSTEM

        The Federal Reserve Board regulations require all depository
institutions to maintain noninterest-earning reserves at specified levels
against their transaction accounts (primarily NOW and regular checking
accounts). At June 30, 2005, Magyar Bank was in compliance with the Federal
Reserve Board's reserve requirements. Savings associations, such as Magyar Bank,
are authorized to borrow from the Federal Reserve Bank "discount window." Magyar
Bank is deemed by the Federal Reserve Board to be generally sound and thus is
eligible to obtain primary credit from its Federal Reserve Bank. Generally,
primary credit is extended on a very short-term basis to meet the liquidity
needs of the institution. Loans must be secured by acceptable collateral and
carry a rate of interest of 100 basis points above the Federal Open Market
Committee's federal funds target rate.

THE USA PATRIOT ACT

        The USA Patriot Act gives the federal government new powers to address
terrorist threats through enhanced domestic security measures, expanded
surveillance powers, increased information sharing and broadened anti-money
laundering requirements. The USA Patriot Act also requires the federal banking
agencies to take into consideration the effectiveness of controls designed to
combat money laundering activities in determining whether to approve a merger or
other acquisition application of a member institution. Accordingly, if we engage
in a merger or other acquisition, our controls designed to combat money
laundering would be considered as part of the application process. We have
established policies, procedures and systems designed to comply with these
regulations.

SARBANES-OXLEY ACT OF 2002

        The Sarbanes-Oxley Act of 2002 is a law that addresses, among other
issues, corporate governance, auditing and accounting, executive compensation,
and enhanced and timely disclosure of corporate information. As directed by
Section 302(a) of Sarbanes-Oxley Act of

                                       96


2002, Magyar Bancorp, Inc.'s Chief Executive Officer and Chief Financial Officer
each will be required to certify that its quarterly and annual reports do not
contain any untrue statement of a material fact. The rules have several
requirements, including having these officers certify that: they are responsible
for establishing, maintaining and regularly evaluating the effectiveness of our
internal controls; they have made certain disclosures to our auditors and the
audit committee of the Board of Directors about our internal controls; and they
have included information in our quarterly and annual reports about their
evaluation and whether there have been significant changes in our internal
controls or in other factors that could significantly affect internal controls.
Magyar Bancorp, Inc. will be subject to further reporting and audit requirements
beginning with the year ending September 30, 2006 under the requirements of the
Sarbanes-Oxley Act. Magyar Bancorp, Inc. has existing policies, procedures and
systems designed to comply with these regulations, and is further enhancing and
documenting such policies, procedures and systems to ensure continued compliance
with these regulations.

HOLDING COMPANY REGULATION

        FEDERAL REGULATION. After the reorganization, Magyar Bancorp, Inc. will
be regulated as a bank holding company. Bank holding companies are subject to
examination, regulation and periodic reporting under the Bank Holding Company
Act, as administered by the Federal Reserve Board. The Federal Reserve Board has
adopted capital adequacy guidelines for bank holding companies on a consolidated
basis substantially similar to those of the Federal Deposit Insurance
Corporation for Magyar Bank. As of June 30, 2005, Magyar Bancorp, Inc.'s total
capital and Tier 1 capital ratios would, on a pro forma basis, exceed these
minimum capital requirements. See "Regulatory Capital Compliance."

        Regulations of the Federal Reserve Board provide that a bank holding
company must serve as a source of strength to any of its subsidiary banks and
must not conduct its activities in an unsafe or unsound manner. Under the prompt
corrective action provisions of the Federal Deposit Insurance Act, a bank
holding company parent of an undercapitalized subsidiary bank would be directed
to guarantee, within limitations, the capital restoration plan that is required
of such an undercapitalized bank. See "--Federal Banking Regulation--Prompt
Corrective Action." If the undercapitalized bank fails to file an acceptable
capital restoration plan or fails to implement an accepted plan, the Federal
Reserve Board may prohibit the bank holding company parent of the
undercapitalized bank from paying any dividend or making any other form of
capital distribution without the prior approval of the Federal Reserve Board.

        As a bank holding company, Magyar Bancorp, Inc. will be required to
obtain the prior approval of the Federal Reserve Board to acquire all, or
substantially all, of the assets of any bank or bank holding company. Prior
Federal Reserve Board approval will be required for Magyar Bancorp, Inc. to
acquire direct or indirect ownership or control of any voting securities of any
bank or bank holding company if, after giving effect to such acquisition, it
would, directly or indirectly, own or control more than 5% of any class of
voting shares of such bank or bank holding company.

        A bank holding company is required to give the Federal Reserve Board
prior written notice of any purchase or redemption of its outstanding equity
securities if the gross consideration for the purchase or redemption, when
combined with the net consideration paid for

                                       97


all such purchases or redemptions during the preceding 12 months, will be equal
to 10% or more of the company's consolidated net worth. The Federal Reserve
Board may disapprove such a purchase or redemption if it determines that the
proposal would constitute an unsafe and unsound practice, or would violate any
law, regulation, Federal Reserve Board order or directive, or any condition
imposed by, or written agreement with, the Federal Reserve Board. Such notice
and approval is not required for a bank holding company that would be treated as
"well capitalized" under applicable regulations of the Federal Reserve Board,
that has received a composite "1" or "2" rating, as well as a "satisfactory"
rating for management, at its most recent bank holding company inspection by the
Federal Reserve Board, and that is not the subject of any unresolved supervisory
issues.

        In addition, a bank holding company that does not elect to be a
financial holding company under federal regulation, is generally prohibited from
engaging in, or acquiring direct or indirect control of any company engaged in
non-banking activities. One of the principal exceptions to this prohibition is
for activities found by the Federal Reserve Board to be so closely related to
banking or managing or controlling banks as to be permissible. Some of the
principal activities that the Federal Reserve Board has determined by regulation
to be so closely related to banking as to be permissible are:

        o       making or servicing loans;

        o       performing certain data processing services;

        o       providing discount brokerage services; or acting as fiduciary,
                investment or financial advisor;

        o       leasing personal or real property;

        o       making investments in corporations or projects designed
                primarily to promote community welfare; and

        o       acquiring a savings and loan association.

        Bank holding companies that elect to be a financial holding company may
engage in activities that are financial in nature or incident to activities
which are financial in nature. Magyar Bancorp, Inc. has not elected to be a
financial holding company, although it may seek to do so in the future. Bank
holding companies may elect to become a financial holding company if:

        o       each of its depository institution subsidiaries is "well
                capitalized";

        o       each of its depository institution subsidiaries is "well
                managed";

        o       each of its depository institution subsidiaries has at least a
                "satisfactory" Community Reinvestment Act rating at its most
                recent examination; and

                                       98


        o       the bank holding company has filed a certification with the
                Federal Reserve Board stating that it elects to become a
                financial holding company.

        Under federal law, depository institutions are liable to the Federal
Deposit Insurance Corporation for losses suffered or anticipated by the Federal
Deposit Insurance Corporation in connection with the default of a commonly
controlled depository institution or any assistance provided by the Federal
Deposit Insurance Corporation to such an institution in danger of default. This
law would potentially be applicable to Magyar Bancorp, Inc. if it ever acquired
as a separate subsidiary a depository institution in addition to Magyar Bank.

        It has been the policy of many mutual holding companies to waive the
receipt of dividends declared by its subsidiary. In connection with its approval
of the reorganization, however, the Federal Reserve Board will impose certain
conditions on the waiver by Magyar Bancorp, MHC of dividends paid on the common
stock. In particular, Magyar Bancorp, MHC will be required to obtain prior
Federal Reserve Board approval before it may waive any dividends. As of the date
hereof, management does not believe that the Federal Reserve Board has given its
approval to any waiver of dividends by any mutual holding company that has
requested its approval. Additionally, in accordance with conditions imposed by
the Federal Deposit Insurance Corporation in connection with initial
reorganizations in 1997, the cumulative amount of waived dividends, if any, must
be for distribution to public stockholders. See "Supervision and
Regulation-Holding Company Regulation." It is not currently intended that Magyar
Bancorp, MHC will waive dividends declared by Magyar Bancorp, Inc.

        CONVERSION OF MAGYAR BANCORP, MHC TO STOCK FORM. The plan of
reorganization permits Magyar Bancorp, MHC to convert from the mutual form of
organization to the capital stock form of organization (a "Conversion
Transaction"). There can be no assurance when, if ever, a Conversion Transaction
will occur, and the Board of Directors has no current intention or plan to
undertake a Conversion Transaction. In a Conversion Transaction a new stock
holding company would be formed as the successor to Magyar Bancorp, Inc. (the
"New Holding Company"), Magyar Bancorp, MHC's corporate existence would end, and
certain depositors of Magyar Bank would receive the right to subscribe for
additional shares of the New Holding Company. In a Conversion Transaction, each
share of common stock held by stockholders other than Magyar Bancorp, MHC
("Minority Stockholders") would be automatically converted into a number of
shares of common stock of the New Holding Company determined pursuant to an
exchange ratio that ensures that Minority Stockholders own the same percentage
of common stock in the New Holding Company as they owned in Magyar Bancorp, Inc.
immediately before the Conversion Transaction, subject to any adjustment
required by regulation or regulatory policy. The total number of shares held by
Minority Stockholders after a Conversion Transaction also would be increased by
any purchases by Minority Stockholders in the offering conducted as part of the
Conversion Transaction.

        Any Conversion Transaction would require the approval of a majority of
the outstanding shares of Magyar Bancorp, Inc. common stock held by Minority
Stockholders and approval of a majority of the votes held by depositors of
Magyar Bank.

        NEW JERSEY REGULATION. Under the New Jersey Banking Act, a company
owning or controlling a savings bank is regulated as a bank holding company. The
New Jersey Banking

                                       99


Act defines the terms "company" and "bank holding company" as such terms are
defined under the BHCA. Each bank holding company controlling a New
Jersey-chartered bank or savings bank must file certain reports with the
Commissioner and is subject to examination by the Commissioner.

        ACQUISITION OF MAGYAR BANCORP, INC. Under federal law and under the New
Jersey Banking Act, no person may acquire control of Magyar Bancorp, Inc. or
Magyar Bank without first obtaining approval of such acquisition of control by
the Federal Reserve Board and the Commissioner. See "Restrictions on Acquisition
of Magyar Bancorp, Inc. and Magyar Bank."

        FEDERAL SECURITIES LAWS. Upon completion of the offering, Magyar
Bancorp, Inc. common stock will be registered with the Securities and Exchange
Commission under the Securities Exchange Act of 1934, as amended. Magyar
Bancorp, Inc. will then be subject to the information, proxy solicitation,
insider trading restrictions and other requirements under the Securities
Exchange Act of 1934.

        The registration under the Securities Act of 1933 of shares of the
common stock in the offering does not cover the resale of the shares. Shares of
the common stock purchased by persons who are not affiliates of Magyar Bancorp,
Inc. may be resold without registration. Shares purchased by an affiliate of
Magyar Bancorp, Inc. will be subject to the resale restrictions of Rule 144
under the Securities Act of 1933. If Magyar Bancorp, Inc. meets the current
public information requirements of Rule 144 under the Securities Act of 1933,
each affiliate of Magyar Bancorp, Inc. who complies with the other conditions of
Rule 144, including those that require the affiliate's sale to be aggregated
with those of other persons, would be able to sell in the public market, without
registration, a number of shares not to exceed, in any three month period, the
greater of 1% of the outstanding shares of Magyar Bancorp, Inc., or the average
weekly volume of trading in the shares during the preceding four calendar weeks.
Provision may be made in the future by Magyar Bancorp, Inc. to permit affiliates
to have their shares registered for sale under the Securities Act of 1933.

                                   MANAGEMENT

SHARED MANAGEMENT STRUCTURE

        The directors of Magyar Bancorp, Inc. are those same persons who are the
directors of Magyar Bank. In addition, each executive officer of Magyar Bancorp,
Inc. is also an executive officer of Magyar Bank. Although there are no present
plans to do so, both Magyar Bancorp, Inc. and Magyar Bank may choose to appoint
additional or different persons as directors and executive officers in the
future.

        We expect that Magyar Bancorp, Inc. and Magyar Bank will continue to
have common executive officers until there is a business reason to establish
separate management structures. To date, directors and executive officers have
been compensated for their services to Magyar Bank. These individuals may
receive additional compensation for their services to Magyar Bancorp, Inc.

                                      100


DIRECTORS OF MAGYAR BANCORP, INC.

        The Board of Directors of Magyar Bancorp, Inc. currently consists of
eight members. Directors serve three-year staggered terms so that one class of
directors is elected at each annual meeting of stockholders. The class of
directors whose term of office expires at the first annual meeting of
stockholders following completion of the offering are Directors Hodulik and
Martin Lukacs. The class of directors whose term expires at the second annual
meeting of stockholders following completion of the offering are Directors
Hance, Lankey and Yelencsics. The class of directors whose term of office
expires at the third annual meeting of stockholders following the completion of
the offering are Directors Joseph L. Lukacs, Jr. (Chairman), Romano and Stokes.

EXECUTIVE OFFICERS OF MAGYAR BANCORP, INC.

        The following individuals are the executive officers of Magyar Bancorp,
Inc. and hold the offices set forth below opposite their names.



                                                                           
               NAME                   AGE(1)                          POSITION
- ---------------------------------  ----------  --------------------------------------------------------
Elizabeth E. Hance                     50      President and Chief Executive Officer
John S. Fitzgerald                     41      Executive Vice President and Chief Lending Officer
Jon R. Ansari                          31      Vice President and Chief Financial Officer

- -------------------
(1)     As of June 30, 2005.


        The executive officers of Magyar Bancorp, Inc. are elected annually and
hold office until their respective successors are elected or until death,
resignation, retirement or removal by the Board of Directors.

DIRECTORS OF MAGYAR BANK

        COMPOSITION OF OUR BOARD. Magyar Bank has eight directors. Directors
serve three-year staggered terms so that approximately one-third of the
directors are elected at each annual meeting. Directors of Magyar Bank will be
elected by Magyar Bancorp, Inc. as its sole stockholder.

        The following table states our directors' names, their ages as of June
30, 2005, the years when they began serving as directors of Magyar Bank and when
their current term expires:



            DIRECTORS                AGE(1)               POSITION               DIRECTOR SINCE  TERM EXPIRES
- ---------------------------------  ---------  ---------------------------------  --------------  ------------
                                                                                          
Elizabeth E. Hance                     50       President and Chief Executive         1994            2007
                                                           Officer
Andrew G. Hodulik, CPA                 48                 Director                    1995            2006
Thomas Lankey                          45        Vice Chairman of the Board           1994            2007
Martin A. Lukacs, D.M.D                59                 Director                    2000            2006
Joseph J. Lukacs, Jr., D.M.D.          63           Chairman of the Board             1976            2008
Salvatore J. Romano, Ph.D.             64                 Director                    2000            2008
Edward C. Stokes, III                  57                 Director                    2001            2008
Joseph A. Yelencsics                   50                 Director                    2000            2007

- ----------------------
(1)     As of June 30, 2005.


                                      101


        THE BUSINESS BACKGROUND OF OUR DIRECTORS AND EXECUTIVE OFFICERS. The
business experience for the past five years of each of our directors and
executive officers is set forth below. Unless otherwise indicated, directors and
executive officers have held their positions for the past five years.

DIRECTORS

        ELIZABETH E. HANCE. Ms. Hance was appointed the President and Chief
Executive Officer of Magyar Bank in January 2005. She has been a member of the
Board of Directors since 1994. Previously, she served as Executive Vice
President and Chief Financial Officer of Magyar Bank from 1990 to 2002, and
Executive Vice President and Chief Operating Officer from 2003 through 2004.

        ANDREW G. HODULIK, CPA. Mr. Hodulik is a certified public accountant
with the accounting firm of Hodulik & Morrison, P.A.

        THOMAS LANKEY. Mr. Lankey is the Senior Vice President of Long Term Care
for Solaris Health Systems. Mr. Lankey's first cousin is Joseph Yelencsics, who
is also a director of Magyar Bank.

        JOSEPH J. LUKACS, JR., D.M.D. Dr. Lukacs is retired. Until 2005, Dr.
Lukacs was a dentist with Drs. Joseph & Martin Lukacs, P.A. He has been a member
of the Board of Directors since 1976 and currently is the Chairman of the Board
of Directors. Dr. Lukacs' brother is Martin A. Lukacs, who is also a director of
Magyar Bank.

        MARTIN A. LUKACS, D.M.D. Dr. Lukacs is a dentist with Dr. Lea Grand,
D.M.D.,P.A. Dr. Lukacs' brother is Joseph J. Lukacs, the Chairman of the Board
of Directors of Magyar Bank.

        SALVATORE J. ROMANO, PH.D. Dr. Romano is retired. He was formerly a Vice
President with Johnson & Johnson. Dr. Romano currently teaches Chemistry as a
part-time Professor at Rutgers University.

        EDWARD C. STOKES, III. Mr. Stokes is the managing partner of the law
firm of Stokes and Throckmorton. He is also the General Counsel of Magyar Bank.

        JOSEPH A. YELENCSICS. Mr. Yelencsics is a private investor. He was
part-owner of Bristol Motors, Inc., an automobile dealership. Mr. Yelencsics is
the first cousin of Tom Lankey, who is also a director of Magyar Bank.

EXECUTIVE OFFICERS OF THE BANK WHO ARE NOT ALSO DIRECTORS

        JON R. ANSARI. Mr. Ansari is the Vice President and Chief Financial
Officer of Magyar Bank. Mr. Ansari jointed Magyar Bank in July 1999. Prior to
being appointed to his current position in June 2005, Mr. Ansari held various
financial positions at Magyar Bank such as Vice President of Finance,
Controller, Assistant Controller and Accountant.

                                      102


        JOHN S. FITZGERALD. Mr. Fitzgerald is Executive Vice President and Chief
Lending Officer of Magyar Bank. Mr. Fitzgerald joined Magyar Bank in June 2001.
Until his appointment to this position in July 2005, he was Department Head of
Commercial Lending at Magyar Bank. Prior to this employment at Magyar Bank, Mr.
Fitzgerald was the Vice President of Commercial Lending at United Trust Bank.

MEETINGS OF THE BOARD OF DIRECTORS AND COMMITTEES

        Magyar Bank's Board of Directors meets on a monthly basis and may hold
additional special meetings. During the year ended September 30, 2004, the Board
of Directors of Magyar Bank held 12 regular meetings and four special meetings.
Following the reorganization and offering, Magyar Bank's Board of Directors is
expected to continue to meet monthly and hold special meetings as necessary.

        Magyar Bancorp, Inc. was not incorporated during fiscal year 2004 and,
therefore, no board or committee meetings were held during fiscal year 2004.
Following the reorganization and offering, the Board of Directors of Magyar
Bancorp, Inc. is expected to meet monthly, or more often as may be necessary.

  COMMITTEES OF MAGYAR BANCORP, INC.

        Magyar Bancorp, Inc. will have standing Audit, Nominating, Compensation
and Executive Committees.

        The Audit Committee will review audit reports and related matters to
ensure effective compliance with regulations and internal policies and
procedures. The Audit Committee is expected to be comprised of Directors
Hodulik, Martin Lukacs, Romano, Lankey and Yelencsics. This committee also will
act on the recommendation by management of an independent registered public
accounting firm to perform Magyar Bancorp, Inc.'s annual audit, and will act as
a liaison between the independent registered public accounting firm and the
Board of Directors. The Audit Committee's directors are expected to be
"independent," as defined by current Nasdaq listing standards. The Audit
Committee is expected to designate Director Hodulik as an "audit committee
financial expert," as defined under applicable Securities and Exchange
Commission regulations.

        The Nominating Committee will meet annually in order to nominate
candidates for membership on the Board of Directors. The Nominating Committee is
expected to be comprised of Directors _________, ___________ and _____________.

        The Compensation Committee will establish Magyar Bancorp, Inc.'s
compensation policies and will review compensation matters. The Compensation
Committee is expected to be comprised of Directors Lankey, Hodulik, Romano and
Yelencsics.

        The Executive Committee will be authorized to act with the same
authority as the Board of Directors of Magyar Bancorp, Inc. between meetings of
the Board. The Executive Committee is expected to be comprised of Directors
Joseph Lukacs, Lankey, Hodulik and Hance.

                                      103


CORPORATE GOVERNANCE POLICIES AND PROCEDURES

        In addition to having established committees of the Board of Directors,
Magyar Bancorp, Inc. also will adopt several policies to govern the activities
of both Magyar Bancorp, Inc. and Magyar Bank, including a corporate governance
policy and a code of business conduct and ethics. The corporate governance
policy will set forth:

        o       the duties and responsibilities of each director;

        o       the composition, responsibilities and operation of the Board of
                Directors;

        o       the establishment and operation of board committees, including
                audit, nominating and compensation committees;

        o       succession planning;

        o       convening executive sessions of independent directors;

        o       the Board of Directors' interaction with management and third
                parties; and

        o       the evaluation of the performance of the Board of Directors and
                the chief executive officer.

        The code of business conduct and ethics, which applies to all employees
and directors, will address conflicts of interest, the treatment of confidential
information, general employee conduct and compliance with applicable laws, rules
and regulations. In addition, the code of business conduct and ethics is
designed to deter wrongdoing and to promote honest and ethical conduct, the
avoidance of conflicts of interest, full and accurate disclosure and compliance
with all applicable laws, rules and regulations.

DIRECTOR COMPENSATION

        Each of the individuals who will serve as a director of Magyar Bancorp,
Inc. currently serves as a director of Magyar Bank and earns director fees in
that capacity. Magyar Bank pays each director an annual retainer fee of $24,000.
The Chairman of the Board of Directors receives an annual retainer fee of
$60,000 and the Vice Chairman of the Board of Directors receives an annual
retainer fee of $29,000. Each director also receives a fee of $500 for each
committee meeting attended. Each director of Magyar Bancorp will be paid a
quarterly retainer fee of $2,500. The chairman of the audit committee will
receive an additional retainer fee of $5,000, and members of the audit committee
will be paid a fee of $1,000 for attendance at committee meetings.

EXECUTIVE OFFICER COMPENSATION

        SUMMARY COMPENSATION TABLE. The following table sets forth for the year
ended September 30, 2004, certain information as to the total remuneration paid
by Magyar Bank to its Chief Executive Officer as well as to the four most highly
compensated executive officers of Magyar Bank, other than the Chief Executive
Officer, who received total annual compensation in

                                      104


excess of $100,000. Each of the individuals listed in the table below are
referred to as Named Executive Officers.



                                                                       ANNUAL COMPENSATION(1)
                                                  -------------------------------------------------------------------
                                         FISCAL                                OTHER ANNUAL            ALL OTHER
      NAME AND PRINCIPAL POSITION         YEAR    SALARY($)   BONUS($)      COMPENSATION ($)(2)     COMPENSATION ($)
- --------------------------------------  --------  ---------  ----------  ------------------------  ------------------
                                                                                         
Elizabeth E. Hance (3)                    2004     125,692     17,360               --                  10,347 (6)
Robert E. Pastor (4)                      2004     169,046     23,500               --                  41,786 (7)
John S. Fitzgerald                        2004      95,982      9,042               --                      --
Donna L. Grocholske (5)                   2004      85,984     12,480               --                   1,869 (8)


- ------------------------
(1)     Summary compensation information is excluded for prior years, as Magyar
        Bancorp, Inc. was not a public company during those periods.
(2)     Magyar Bank provides certain of its executive officers with non-cash
        benefits and perquisites. Management believes that the aggregate value
        of these benefits for 2004 did not, in the case of the named executive
        officers, exceed $50,000 or 10% of the aggregate salary and annual bonus
        reported for them in the Summary Compensation Table.
(3)     Ms. Hance was appointed President and Chief Executive Officer of Magyar
        Bank in January 2005. During 2004, she served as Executive Vice
        President and Chief Operating Officer of Magyar Bank.
(4)     Mr. Pastor retired as President and Chief Executive Officer of Magyar
        Bank in December 2004.
(5)     Ms. Grocholske served as Vice President and Chief Financial Officer of
        Magyar Bank until December 2004. Mr. Ansari succeeded her as Vice
        President and Chief Financial Officer in June 2005.
(6)     Represents premiums paid on behalf of Ms. Hance by Magyar Bank
        associated with Magyar Bank's life insurance plan and Board fees paid.
(7)     Represents premiums paid on behalf of Mr. Pastor by Magyar Bank
        associated with Magyar Bank's life insurance plan, Board fees paid and
        an automobile allowance.
(8)     Represents premiums paid on behalf of Ms. Grocholske by Magyar Bank
        associated with Magyar Bank's life insurance plan.

BENEFIT PLANS

        DIRECTOR SUPPLEMENTAL RETIREMENT INCOME AND DEFERRED COMPENSATION
AGREEMENTS. In February 2004, Magyar Bank entered into Director Supplemental
Retirement Income and Deferred Compensation Agreements with each of directors
Elizabeth E. Hance, Andrew Hodulik, Thomas Lankey, Joseph J. Lukacs, Jr., Martin
Lukacs, Salvatore Romano, Edward Stokes, and Joseph Yelencsics in order to
provide retirement, disability and death benefits to such directors and their
beneficiaries. The agreements with each director replace a prior non-qualified
deferred compensation plan under which each director deferred all or a portion
of his or her board fees, committee fees and retainer and such deferrals
generated earnings at a 10% interest rate. Under the replacement agreements,
each director makes an elective contribution equal to such director's voluntary
monthly pre-tax deferrals of board fees, committee fees and or retainer to a
so-called secular trust (i.e., a trust where the individual is the grantor)
established by such director with the assistance of Magyar Bank; each such trust
is referred to as a retirement income trust fund. In addition, Magyar Bank
contributes an amount to the retirement income trust funds to supplement the
directors' deferrals, and replace the 10% interest that would have accrued under
the prior nonqualified plan. Magyar Bank also makes a contribution, actuarially
determined to be equal to the amount necessary to support the annual retirement
benefit payable to the director once he reaches his benefit age, based upon a
percentage of the director's total board fees, committee fees and/or retainer in
the twelve-month period prior to the date on which the director is entitled to
receive retirement benefits. Provided a director has served for at least five
years, the director's retirement benefit will be at least 50% of such board
fees, committee fees and/or retainer, with a maximum retirement benefit of 60%,
based on years of service. If a director serves less than five years at
termination of service, the benefit to such director would be between 12 1/2%
and 20% of such fees and/or retainer. Any director who serves as board chairman
for a five-year term (other than the chairman serving as of February 1, 2004)
will be entitled to receive a maximum benefit equal to 75% of his fees and/or
retainer. Funds contributed to the retirement income trust fund will be invested
by the trustee and are taxable to the director in the year of the contribution.
Each director is annually given a limited period of time following

                                      105


Magyar Bank's contribution to the director's retirement income trust fund to
withdraw the contribution to such director's retirement income trust fund,
provided, however, that if a director exercises his withdrawal rights, Magyar
Bank will thereafter cease making contributions to the retirement income trust
fund and will instead commence bookkeeping entries representing phantom
contributions towards the director's accrued benefit account.

        Upon retirement, the amounts accumulated in the director's retirement
income trust fund and/or phantom contributions to any accrued benefit account
established for such director, if any, will be annuitized and paid in monthly
installments for the payout period unless the director has elected a lump sum
payment. In the event the director dies after attaining his benefit age but
prior to commencement or completion of his monthly payments, the amounts accrued
for the benefit of the director will be paid to his or her beneficiary in either
monthly installments or a lump sum. In the event a director has elected to
receive a lump sum benefit and dies while employed by Magyar Bank, the balance
of his benefit will be paid to his beneficiary in a lump sum. In the event the
director's service is terminated prior to benefit age due to disability, the
director will also be entitled to a lump sum benefit.

        EXECUTIVE SUPPLEMENTAL RETIREMENT INCOME AGREEMENT. In 1996, Magyar Bank
adopted an Executive Supplemental Retirement Income Agreement for Elizabeth
Hance ("SERP"). The SERP is designed to provide an annual benefit to Ms. Hance
at age 65 equal to $59,191, payable monthly for a period of 180 months following
retirement. A secular trust (i.e., a grantor trust established by the individual
and not the bank) has also been established by Ms. Hance, with the assistance of
Magyar Bank, in connection with the establishment of the SERP. An amount is
annually contributed by Magyar Bank to Ms. Hance's secular trust, in an amount
intended to be sufficient to fully fund the expected benefit at Ms. Hance's
retirement. The amount contributed to the secular trust each year is taxable to
Ms. Hance in the year of the contribution. Ms. Hance is annually given a limited
period of time following Magyar Bank's contribution to her secular trust to
withdraw the contribution, provided, however, that if she exercises her
withdrawal rights, Magyar Bank will thereafter cease making contributions to the
secular trust and will instead commence bookkeeping entries representing phantom
contributions towards an accrued benefit account that Magyar Bank will establish
on its books.

        In the event of Ms. Hance's voluntary or involuntary termination of
employment for reasons other than cause or due to a change in control, or in the
event of disability or death during employment, Ms. Hance, or her beneficiary,
as applicable, will receive an annuitized benefit based on the contributions
and/or phantom contributions, if any, to the secular trust and/or accrued
benefit account, respectively, made or required to be made as of the date of
such termination, disability or death. The benefits due on death or disability
will be paid shortly following the occurrence of such event. The benefits due on
a voluntary or involuntary termination of employment, other than due to cause or
a change in control, will be paid at the time Ms. Hance attains age 65. In the
event of a change in control of Magyar Bank followed within 60 months by Ms.
Hance's involuntary termination of employment or resignation due to the
occurrence of certain events, then Magyar Bank, or its successor will be
required to make a final contribution to the secular trust or a final phantom
contribution to the accrued benefit account, as applicable, equal to the present
value of all future contributions which would have been made had she continued
in employment until her retirement age, subject to reduction to

                                      106


avoid an excise tax on excess parachute payments. The benefit payable to Ms.
Hance following a change in control will not be paid until Ms. Hance attains age
65. If a timely election has been made, the benefits payable from the SERP will
be paid to Ms. Hance, or her beneficiary, as applicable, in a lump sum.

        In consideration of the right to receive the promised benefits, Ms.
Hance has agreed that during employment and, thereafter, during the period over
which the annual benefits will be paid, she will not engage in any activity
which is directly or indirectly competitive with Magyar Bank.

        EMPLOYMENT AGREEMENT. Magyar Bancorp, Inc. intends to enter into
employment agreement with Elizabeth E. Hance. The agreement will have an initial
term of three years. Unless notice of non-renewal is provided, the agreement
renews annually. Under the agreement, the initial base salary is $______. The
base salary will be reviewed at least annually and may be increased, but not
decreased. In addition to base salary, the agreement provides for, among other
things, participation in bonus programs and other employee pension benefit and
fringe benefit plans applicable to executive employees, use of an automobile and
reimbursement of expenses associated with the use of such automobile. The
executive's employment may be terminated for just cause at any time, in which
event the executive would have no right to receive compensation or other
benefits for any period after termination.

        The executive is entitled to severance payments and benefits in the
event of her termination of employment under specified circumstances. In the
event the executive's employment is terminated for reasons other than for just
cause, disability or retirement, or in the event the executive resigns during
the term of the agreement following (1) the failure to elect or reelect or to
appoint or reappoint executive to her executive position, (2) a material change
in the executive's functions, duties, or responsibilities, which change would
cause executive's position to become one of lesser responsibility, importance or
scope, (3) the liquidation or dissolution of Magyar Bancorp, Inc. or Magyar
Bank, (4) a breach of the employment agreement by Magyar Bancorp, Inc., the
executive would be entitled to a severance payment equal to three times the
executive's base salary, and the executive is entitled to the continuation of
life, medical, and dental coverage for 36 months. In the event of a termination
following a change in control of Magyar Bancorp, Inc., the executive is entitled
to a severance payment equal to three times the sum of the executive's base
salary and the highest rate of bonus paid to her during the prior three years,
plus the continuation of insurance coverage for 36 months. In the event that the
severance payment provisions of the employment agreement are triggered, the
executive would be entitled to a cash severance benefit in the amount of
approximately $630,000. The executive would be entitled to no additional
benefits under the employment agreement upon retirement at age 65. In the event
of the termination of Ms. Hance's employment, Ms. Hance also agrees to resign
from the Board of Directors.

        Upon termination of the executive's employment other than in connection
with a change in control, the executive agrees not to compete with Magyar
Bancorp, Inc. for one year following termination of employment within 25 miles
of any existing branch of Magyar Bank or 25 miles of any office for which Magyar
Bank or a subsidiary has filed an application for regulatory approval. Should
the executive become disabled, Magyar Bancorp, Inc. would continue to pay the
executive her base salary for the longer of the remaining term of the agreement
or one year,

                                      107


provided that any amount paid to the executive pursuant to any disability
insurance would reduce the compensation she would receive. In the event the
executive dies while employed by Magyar Bancorp, Inc., the executive's estate
will be paid the executive's base salary for one year and the executive's family
will be entitled to continuation of medical and dental benefits for one year
after the executive's death.

        CHANGE-IN-CONTROL AGREEMENTS. Magyar Bancorp, Inc. intends to enter into
change-in-control agreements with John Ansari and John Fitzgerald , which would
provide certain benefits in the event of a termination of employment following a
change in control of Magyar Bancorp, Inc. or Magyar Bank. Each of the
change-in-control agreements provides for a term of two years. Commencing on
each anniversary date, the agreements will be renewed for an additional year so
that the remaining term will be two years, subject to termination by the Board
of Directors on notice of non-renewal. The change-in-control agreements enable
Magyar Bancorp, Inc. to offer to designated officers certain protections against
termination without just cause in the event of a change in control. Such
protections are frequently offered by other financial institutions, and Magyar
Bancorp, Inc. may be at a competitive disadvantage in attracting and retaining
key employees if it does not offer similar protections.

        Following a change in control of Magyar Bancorp, Inc. or Magyar Bank, an
officer is entitled under the agreement to a payment if the officer's employment
is terminated during the term of such agreement, other than for just cause, or
if the officer voluntarily terminates employment during the term of such
agreement as a result of a demotion, loss of title, office or significant
authority (in each case, other than as a result of the fact that either Magyar
Bank or Magyar Bancorp, Inc. is merged into another entity in connection with a
change in control and will not operate as a stand-alone, independent entity),
reduction in his annual compensation or benefits, or relocation of his or her
principal place of employment by more than 30 miles from its location
immediately prior to the change in control. In the event an officer who is a
party to a change-in-control agreement is entitled to receive payments pursuant
to the change-in-control agreement, he will receive a cash payment equal to two
times the sum of his highest rate of base salary and the highest rate of bonus
awarded to the executive during the prior three years, payable in a lump sum. In
addition to the cash payment, each covered officer is entitled to receive life,
medical, and dental coverage for a period of 24 months from the date of
termination. Notwithstanding any provision to the contrary in the
change-in-control agreements, payments under the change in control agreements
are limited so that they will not constitute an excess parachute payment under
Section 280G of the Internal Revenue Code.

        401(K) PROFIT SHARING PLAN. Magyar Bank maintains the Magyar Savings
Bank 401(k) Profit Sharing Plan which is a qualified, tax-exempt profit sharing
plan with a salary deferral feature under Section 401(k) of the Code (the
"401(k) Plan"). All employees who have attained age 21 and have completed six
consecutive calendar months of service are eligible to participate in the 401(k)
Plan. Under the 401(k) Plan, participants are permitted to make salary reduction
contributions up to the lesser of 60% of compensation or $14,000 (as indexed
annually). All employee contributions and earnings thereon are fully and
immediately vested. The employer makes annual non-matching contributions equal
to 3% of each participant's eligible compensation. Participants are 100% vested
at all times in employer non-matching contributions. However, employer
contributions made on or prior to January 1, 2004 will vest over a five-year
period, at the rate of 20% per year. Withdrawals of employer non-matching

                                      108


contributions are permitted upon the participant's termination of employment,
retirement, death, disability, or attainment of age 59 1/2 while the participant
is employed. A participant may withdraw his elective contributions upon
termination of employment, retirement, death, disability, attainment of age 59
1/2 while the participant is employed, or in the event of financial hardship.
The 401(k) Plan permits loans to participants. The 401(k) Plan allows employees
to direct the investment of their own accounts into various investment options.
Participants are entitled to benefit payments upon termination of employment due
to normal or early retirement, disability or death. Benefits will be distributed
in the form of a lump sum unless the participant elects installment payments
over a period not exceeding the shorter of 15 years or the participant's life
expectancy. In connection with the conversion of Magyar Bank into the mutual
holding company form of ownership, an employer stock fund will be created within
the 401(k) Plan that will permit participants in the 401(k) Plan to purchase
shares of employer stock for their accounts.

        DEFINED BENEFIT PENSION PLAN. Magyar Bank sponsors the Magyar Savings
Bank Retirement Plan, which is a qualified, tax-exempt defined benefit plan (the
"Retirement Plan"). Any employee age 21 or older who has completed one year of
service with Magyar Bank in which the employee has completed at least 1,000
hours of service is eligible to participate in the Retirement Plan. Magyar Bank
annually contributes an amount to the plan necessary to satisfy the minimum
funding requirements established under the Employee Retirement Income Security
Act of 1974, as amended ("ERISA"). The regular form of retirement benefit is a
life annuity (if the participant is single) and a joint and survivor annuity (if
the participant is married); however, various alternative forms of joint and
survivor annuities may be selected instead. In the event a participant dies
before his annuity starting date, death benefits will generally be paid to the
participant's surviving spouse in the form of a pre-retirement survivor annuity.

        A participant who retires on his normal retirement date is entitled to
an annual benefit equal to his accrued benefit based on a retirement benefit
formula equal to the sum of 35% of the participant's average annual compensation
plus 22.75% of his average annual compensation in excess of covered
compensation. However, participants who have earned less than 35 years of
service at the end of the plan year in which they attain normal retirement age
will be entitled to reduced benefits. The minimum amount of annual retirement
benefit provided to participants who retire on their normal retirement date will
be equal to 1.5% of the participant's average annual compensation multiplied by
the participant's number of years of service, up to a maximum of 30 years.

        The following table indicates the annual retirement benefit that would
be payable under the plan upon retirement at age 65 in calendar year 2005,
expressed in the form of a single life annuity for the final average salary and
benefit service classification specified below:


                                      109




                               YEARS OF BENEFIT SERVICE AND BENEFIT PAYABLE AT RETIREMENT
    FINAL AVERAGE         -------------------------------------------------------------------
 ANNUAL COMPENSATION            5            10            20            30            40
 -------------------      -----------   -----------   -----------   -----------   -----------
                                                                   
   $     10,000           $       800   $     1,500   $     3,000   $     4,500   $     4,500
         30,000           $     2,300   $     4,500   $     9,000   $    13,500   $    13,500
         60,000           $     4,500   $     9,000   $    18,000   $    27,000   $    27,000
         90,000           $     6,800   $    13,500   $    27,000   $    40,500   $    40,900
        120,000           $     9,000   $    18,000   $    36,000   $    54,000   $    58,200
        150,000           $    11,300   $    22,500   $    45,000   $    67,500   $    75,500
        160,000           $    12,000   $    24,000   $    48,000   $    72,000   $    81,300
        170,000           $    12,800   $    25,500   $    51,000   $    76,500   $    87,100
        200,000           $    15,000   $    30,000   $    60,000   $    90,000   $   104,400
        210,000 (1)       $    15,800   $    31,500   $    63,000   $    94,500   $   110,200


- ----------------------
(1)     Reflects the maximum benefit payable under the Retirement Plan due to
        tax law limitations.

STOCK BENEFIT PLANS

        EMPLOYEE STOCK OWNERSHIP PLAN AND TRUST. We intend to implement an
employee stock ownership plan in connection with the offering. The Board of
Directors of Magyar Bank intends to adopt the employee stock ownership plan, and
the Board of Directors of Magyar Bancorp, Inc. will, at the completion of the
offering, ratify the loan to the employee stock ownership plan. Employees who
are at least 21 years old with at least one year of employment with Magyar Bank
are eligible to participate. As part of the offering, the employee stock
ownership plan trust intends to borrow funds from Magyar Bancorp, Inc. and use
those funds to purchase a number of shares equal to 8% of the common stock sold
in the offering and issued to the Charitable Foundation. Collateral for the loan
will be the common stock purchased by the employee stock ownership plan. The
loan will be repaid principally from Magyar Bank discretionary contributions to
the employee stock ownership plan over a period of up to 30 years. The loan
documents will provide that the loan may be repaid over a shorter period,
without penalty for prepayments. It is anticipated that the interest rate for
the loan will be an adjustable-rate, adjusting annually, equal to the prime rate
at the closing of the stock offering and adjusting to the beginning of each
calendar year. Shares purchased by the employee stock ownership plan will be
held in a suspense account for allocation among participants as the loan is
repaid.

        Contributions to the employee stock ownership plan and shares released
from the suspense account in an amount proportional to the repayment of the
employee stock ownership plan loan will be allocated among employee stock
ownership plan participants on the basis of compensation in the year of
allocation. Benefits under the plan will vest at the rate of 20% per year so
that a participant who has five years of credited service after adoption of the
plan will be fully vested in his or her account balance under the plan. A
participant's interest in his account under the plan will also fully vest in the
event of termination of service due to a participant's early or normal
retirement, death, disability, or upon a change in control (as defined in the
plan). Vested benefits will be payable generally in the form of common stock or
cash in accordance with the plan's terms. Magyar Bank's contributions to the
employee stock ownership plan are discretionary, subject to the loan terms and
tax law limits. Therefore, benefits payable under the employee stock ownership
plan cannot be estimated. Pursuant to SOP 93-6, we will be required to record
compensation expense each year in an amount equal to the fair market value of
the

                                      110


shares released from the suspense account. In the event of a change in
control, the employee stock ownership plan will terminate.

        STOCK-BASED INCENTIVE PLAN. Following the stock offering, we intend to
adopt a stock-based incentive plan that will provide for grants of stock options
and restricted common stock awards. The number of options granted or shares
awarded under the plan may not exceed 10% and 4%, respectively, of the shares
sold in the offering and issued to the Charitable Foundation. The number of
options granted or shares awarded under the plan, when aggregated with any
subsequently adopted stock-based benefit plans (exclusive of any shares held by
any employee stock ownership plan), may not exceed 25% of the number of shares
of common stock held by persons other than Magyar Bancorp, MHC.

        The stock-based incentive plan will not be established sooner than six
months after the offering and would require the approval of a majority of the
outstanding shares of Magyar Bancorp, Inc. eligible to be cast (excluding votes
eligible to be cast by Magyar Bancorp, MHC). If the stock-based benefit plan is
established no earlier than one year after the offering, it would require the
approval of our stockholders by a majority of votes cast (excluding shares voted
by Magyar Bancorp, MHC). The following additional restrictions would apply to
our stock-based incentive plan:

        o       non-employee directors in the aggregate may not receive more
                than 30% of the options and restricted awards authorized under
                the plan;

        o       any one non-employee director may not receive more than 5% of
                the options and restricted awards authorized under the plan;

        o       any officer or employee may not receive more than 25% of the
                options and restricted awards authorized under the plan;

        o       the options and restricted awards may not vest more rapidly than
                20% per year, beginning on the first anniversary of stockholder
                approval of the plan; and

        o       accelerated vesting is not permitted except for death,
                disability or upon a change in control of Magyar Bank or Magyar
                Bancorp, Inc.

        In the event either federal or state regulators change their regulations
or policies regarding stock-based benefit plans, including any regulations or
policies restricting the size of awards and vesting of benefits as described
above, the restrictions described above may not be applicable.

TRANSACTIONS WITH CERTAIN RELATED PERSONS

        LOANS AND EXTENSIONS OF CREDIT. The Sarbanes-Oxley Act of 2002 generally
prohibits us from making loans to our executive officers and directors, but it
contains a specific exemption from such prohibition for loans made by Magyar
Bank to our executive officers and directors in compliance with federal banking
regulations. Federal regulations require that all loans or extensions of credit
to executive officers and directors of insured institutions must be made on

                                      111


substantially the same terms, including interest rates and collateral, as those
prevailing at the time for comparable transactions with other persons and must
not involve more than the normal risk of repayment or present other unfavorable
features. Magyar Bank is therefore prohibited from making any loans or
extensions of credit to executive officers and directors at different rates or
terms than those offered to the general public, except for loans made under a
benefit program generally available to all other employees and that does not
give preference to any executive officer or director over any other employee.

        In addition, loans made to a director or executive officer must be
approved in advance by a majority of the disinterested members of the Board of
Directors. The aggregate amount of our loans to our officers and directors was
$2.6 million at June 30, 2005. These loans were performing according to their
original terms at June 30, 2005.

        OTHER TRANSACTIONS. During the year ended September 30, 2004, the law
firm of Stokes and Throckmorton received fees of $71,000 for services rendered
on behalf of Magyar Bank, including fees paid by borrowers in connection with
loan closings. Director Edward C. Stokes, III is a partner of the law firm.

PARTICIPATION BY DIRECTORS AND EXECUTIVE OFFICERS IN THE STOCK OFFERING

        The following table sets forth information regarding intended common
stock purchases by each of the directors and executive officers of Magyar Bank
and their associates, and by all directors and executive officers as a group. In
the event the individual maximum purchase limitation is increased, persons
subscribing for the maximum amount may increase their purchase order. Directors
and executive officers will purchase shares of common stock at the same $10.00
purchase price per share and on the same terms as other purchasers in the
offering. This table excludes shares of common stock to be purchased by the
employee stock ownership plan, as well as any stock awards or stock option
grants that may be made no earlier than six months after the completion of the
offering. The directors and officers have indicated their intention to purchase
in the offering an aggregate of $1.5 million of shares of common stock, equal to
7.6% of the number of shares of common stock to be sold in the stock offering,
at the midpoint of the estimated valuation range.



                                      112


                                            AGGREGATE
NAME                                    PURCHASE PRICE (1)   NUMBER OF SHARES
- ------------------------------------  --------------------  ------------------
BOARD OF DIRECTORS:
Elizabeth E. Hance ................            350,000                 35,000
Andrew G. Hodulik, CPA ............            100,000                 10,000
Thomas Lankey .....................            175,000                 17,500
Joseph J. Lukacs, Jr., D.M.D. .....            150,000                 15,000
Martin A. Lukacs, D.M.D. ..........            100,000                 10,000
Salvatore J. Romano, Ph.D. ........            200,000                 20,000
Edward C. Stokes, III .............            250,000                 25,000
Joseph A. Yelencsics ..............            100,000                 10,000

SENIOR OFFICERS:
John S. Fitzgerald ................             50,000                  5,000
Jon R. Ansari .....................             25,000                  2,500
                                       ---------------        ---------------

All directors and executive
officers as a group ...............    $     1,500,000                150,000
                                       ===============        ===============

- -------------------------
(1)     Includes purchases by the individual's spouse and other relatives of the
        named individual living in the same household. The above named
        individuals are not aware of any other purchases by a person who, or
        entity which would be considered an associate of the named individuals
        under the plan of reorganization.



                                      113


                    THE REORGANIZATION AND THE STOCK OFFERING

GENERAL

        On July 6, 2005, our Board of Directors unanimously adopted the plan
pursuant to which we will reorganize from a New Jersey-chartered mutual savings
bank into a two-tier mutual holding company structure. The plan has been
approved by the New Jersey Department of Banking and Insurance and the Federal
Deposit Insurance Corporation subject to, among other things, approval of the
plan by our depositors as of the voting record date. A special meeting of
depositors has been called for this purpose, to be held on ___________, 2005.
The reorganization will be completed as follows, or in any manner approved by
the New Jersey Department of Banking and Insurance, and the Federal Deposit
Insurance Corporation that is consistent with the purposes of the plan and
applicable laws and regulations:

        (i)     Magyar Bank will organize an interim stock savings bank as a
                wholly-owned subsidiary ("Interim One");

        (ii)    Interim One will organize an interim stock savings bank as a
                wholly-owned subsidiary ("Interim Two");

        (iii)   Interim One will organize Magyar Bancorp, Inc. as a wholly-owned
                subsidiary;

        (iv)    Magyar Bank will amend its charter to be in the form of a New
                Jersey-chartered stock savings bank charter, at which time it
                will become a stock savings bank (the "Stock Bank"), and Interim
                One will exchange its charter for a New Jersey mutual holding
                company charter to become Magyar Bancorp, MHC;

        (v)     simultaneously with step (iv), Interim Two will merge with and
                into the Stock Bank, and the Stock Bank will be the surviving
                institution;

        (vi)    all of the stock constructively issued by the Stock Bank will be
                transferred to Magyar Bancorp, MHC in exchange for membership
                interests in Magyar Bancorp, MHC; and

        (vii)   Magyar Bancorp, MHC will contribute the Stock Bank's stock to
                Magyar Bancorp, Inc., and the Stock Bank will become a wholly
                owned subsidiary of Magyar Bancorp, Inc.

        We have mailed to each person eligible to vote at the special meeting a
proxy statement containing information concerning the business purposes of the
reorganization and the effects of the reorganization on voting rights,
liquidation rights, existing savings accounts, deposit insurance, loans and
Magyar Bank's business. The proxy statement also describes the manner in which
the plan may be amended or terminated. Included with the proxy statement is a
proxy card to be used to vote on the plan.

        Concurrently with the reorganization, Magyar Bancorp, Inc. will sell
shares of its common stock to depositors of Magyar Bank and certain other
persons, and issue shares of its common stock to Magyar Bancorp, MHC. We also
intend to contribute up to 91,080 shares of

                                      114


common stock or 1.77% of the shares of Magyar Bancorp, Inc. that will be
outstanding following the offering and $500,000 in cash to a charitable
foundation established by Magyar Bank. After the reorganization and the
offering, purchasers in the stock offering will own 44.20% of Magyar Bancorp,
Inc.'s outstanding shares of common stock, Magyar Bancorp, MHC will own 54.03%
of Magyar Bancorp, Inc.'s outstanding shares of common stock and the Charitable
Foundation will own 1.77%.

        The aggregate price of the shares of common stock sold in the offering
will be within an offering range of between $16.8 million and $22.8 (or $26.2
million at the adjusted maximum) million has been established by the Board of
Directors, based upon an independent appraisal of the estimated pro forma market
value of the common stock of Magyar Bancorp, Inc. The appraisal was prepared by
FinPro, Inc., a consulting firm experienced in the valuation and appraisal of
savings institutions. All shares of common stock to be sold in the stock
offering will be sold at the same price per share. The independent appraisal
will be affirmed or, if necessary, updated at the completion of the offering.
See "How We Determined Stock Pricing and the Number of Shares to be Issued" for
additional information as to the determination of the estimated pro forma market
value of the common stock.

- --------------------------------------------------------------------------------
        The following is a brief summary of all material aspects of the plan of
reorganization. A copy of the plan of reorganization is available from Magyar
Bank upon request and is available for inspection at the offices of Magyar Bank.
The plan is also filed as an exhibit to the Registration Statement of which this
prospectus is a part, copies of which may be obtained from the Securities and
Exchange Commission. See "Where You Can Find More Information."
- --------------------------------------------------------------------------------

REASONS FOR THE REORGANIZATION

        The primary purpose of the reorganization is to establish a holding
company and to convert Magyar Bank to the stock form of ownership in order to
compete and expand more effectively in the financial services marketplace. The
stock form of ownership is the corporate form used by commercial banks, most
major businesses and a large number of savings institutions. The reorganization
also will enable customers, employees, management and directors to have an
equity ownership interest in our company. Management believes that this will
enhance the long-term growth and performance of Magyar Bank and Magyar Bancorp,
Inc. by enabling us to attract and retain qualified employees who have a direct
interest in our financial success. The reorganization will permit us to issue
and sell capital stock, which is a source of capital not available to mutual
savings associations. Since we will not be offering all of our common stock for
sale in the offering, the reorganization will result in less capital raised in
comparison to a standard mutual-to-stock conversion. We are not undertaking a
standard mutual-to-stock conversion at this time since we do not believe we
could effectively deploy that amount of additional capital on a short-term or
near-term basis. The reorganization, however, also will allow us to raise
additional capital in the future because a majority of our shares of common
stock will be available for sale in the event of a conversion of Magyar Bancorp,
MHC to stock form. The reorganization also will give us greater flexibility to
structure and finance the expansion of our operations, including the potential
acquisition of other financial institutions, and to diversify into other
financial services, to the extent permissible by applicable law and regulation.
Although there are no current arrangements, understandings or agreements
regarding any such opportunities, we will be in a position after the
reorganization, subject to regulatory

                                      115


limitations and our financial condition, to take advantage of any such
opportunities that may arise. Lastly, the reorganization will enable us to
better manage our capital by providing broader investment opportunities through
the holding company structure and by enabling us to repurchase our shares of
common stock as market conditions permit. Although the reorganization and
offering will create a stock association and stock holding company, only a
minority of the common stock will be offered for sale in the offering. As a
result, our mutual form of ownership and its ability to provide
community-oriented financial services will be preserved through the mutual
holding company structure.

        The board of directors believes that these advantages outweigh the
potential disadvantages of the mutual holding company structure, including the
inability of stockholders other than Magyar Bancorp, MHC to own a majority of
the common stock of Magyar Bancorp, Inc. and Magyar Bank. A majority of our
voting stock will be owned by Magyar Bancorp, MHC, which will be controlled by
its board of directors. While this structure will permit management to focus on
our long-term business strategy for growth and capital redeployment without
undue pressure from stockholders, it will also serve to perpetuate our existing
management and directors. Magyar Bancorp, MHC will be able to elect all the
members of Magyar Bancorp, Inc.'s board of directors, and will be able to
control the outcome of all matters presented to our stockholders for resolution
by vote. No assurance can be given that Magyar Bancorp, MHC will not take action
adverse to the interests of stockholders, other than the mutual holding company.
For example, Magyar Bancorp, MHC could prevent the sale of control of Magyar
Bancorp, Inc., or defeat a candidate for the board of directors of Magyar
Bancorp, Inc. or other proposals put forth by stockholders.

        The reorganization does not preclude the conversion of Magyar Bancorp,
MHC from the mutual to stock form of organization in the future. No assurance
can be given when, if ever, Magyar Bancorp, MHC will convert to stock form or
what conditions the New Jersey Department of Banking and Insurance or other
regulatory agencies may impose on such a transaction. See "Risk Factors" and
"Summary--Possible Conversion of Magyar Bancorp, MHC to Stock Form."

EFFECTS OF THE REORGANIZATION AND OFFERING ON DEPOSITORS AND BORROWERS OF MAGYAR
BANK

        GENERAL. Each depositor in a New Jersey mutual savings bank has both a
deposit account in the institution and a pro rata ownership interest in the
equity of the savings institution based upon the balance in the depositor's
account. This interest may only be realized in the event of a liquidation of the
savings institution. However, this ownership interest is tied to the depositor's
account and has no tangible market value separate from such deposit account. Any
depositor who opens a deposit account obtains a pro rata ownership interest in
the equity of the institution without any additional payment beyond the amount
of the deposit. A depositor who reduces or closes such depositor's account
receives the balance in the account but receives nothing for such depositor's
ownership interest in the equity of the institution, which is lost to the extent
that the balance in the account is reduced. Consequently, depositors of a mutual
savings bank have no way to realize the value of their ownership interest,
except in the unlikely event that the mutual savings bank is liquidated. In such
event, the depositors of record at that time would share pro rata in any
residual surplus and reserves after other claims, including claims of depositors
to the amounts of their deposits, are paid.

                                      116


        When a mutual savings bank converts to stock form, permanent
non-withdrawable capital stock is created to represent the ownership of the
institution's equity and the former pro rata ownership of depositors is
thereafter represented exclusively by their liquidation rights. SUCH CAPITAL
STOCK IS SEPARATE AND APART FROM DEPOSIT ACCOUNTS AND CANNOT BE AND IS NOT
INSURED BY THE FDIC OR ANY OTHER GOVERNMENTAL AGENCY. Certificates are issued to
evidence ownership of the capital stock sold in connection with the
reorganization. The stock certificates are transferable, and therefore, the
stock may be sold or traded with no effect on any deposit account the seller may
hold in the institution.

        CONTINUITY. While the reorganization is being accomplished, and after
its completion, the routine business of accepting deposits and making loans of
Magyar Bank will continue without interruption. Magyar Bank will continue to be
subject to regulation by the New Jersey Department of Banking and Insurance, and
the Federal Deposit Insurance Corporation. After the reorganization, Magyar Bank
will continue to provide services for depositors and borrowers under current
policies by our management and staff.

        VOTING RIGHTS OF DEPOSITORS. Voting rights and control of Magyar Bank,
as a mutual savings bank, are vested in the Board of Directors. After the
reorganization, direction of Magyar Bank will be under the control of the Board
of Directors of Magyar Bank. Magyar Bancorp Inc., as the holder of all of the
outstanding common stock of Magyar Bank, will have exclusive voting rights with
respect to any matters concerning Magyar Bank requiring stockholder approval,
including the election of directors of Magyar Bank.

        After the reorganization, the holders of common stock of Magyar Bancorp
will have exclusive voting rights with respect to any matters concerning Magyar
Bancorp. These voting rights will be exclusive except to the extent Magyar
Bancorp in the future issues preferred stock with voting rights. Each holder of
common stock will be entitled to vote on any matters to be considered by Magyar
Bancorp Inc.'s stockholders, including the election of directors of Magyar
Bancorp Inc., subject to the restrictions and limitations set forth in Magyar
Bancorp Inc.'s certificate of incorporation discussed below.

        By virtue of its ownership of a majority of the outstanding shares of
the common stock of Magyar Bancorp Inc., Magyar Bancorp, MHC will be able to
elect all members of the Board of Directors of Magyar Bancorp, Inc. and
generally will be able to control the outcome of most matters presented to the
stockholders of Magyar Bancorp Inc. for resolution by vote. Magyar Bancorp, MHC
will be controlled by its Board of Directors, which will initially consist of
the current members of the Board of Directors of Magyar Bank. Under the mutual
form of ownership, existing directors of Magyar Bancorp, MHC elect new
directors.

        LIQUIDATION RIGHTS. Following the completion of the reorganization, all
depositors who had liquidation rights with respect to Magyar Bank as of the
effective date of the reorganization will continue to have such rights solely
with respect to Magyar Bancorp, MHC so long as they continue to hold deposit
accounts with Magyar Bank. In addition, all persons who become depositors of
Magyar Bank subsequent to the reorganization will have such liquidation rights
with respect to Magyar Bancorp, MHC.

                                      117


        DEPOSIT ACCOUNTS AND LOANS. Under the plan of reorganization, each
depositor of Magyar Bank at the time of the reorganization will automatically
continue as a depositor after the reorganization, and each such deposit account
will remain the same with respect to deposit balance, interest rate and other
terms, except to the extent such deposit is reduced by withdrawals to purchase
common stock in the offering. All insured deposit accounts of Magyar Bank will
continue to be federally insured by the Federal Deposit Insurance Corporation up
to the legal maximum limit in the same manner as deposit accounts existing in
Magyar Bank immediately prior to the reorganization. Furthermore, no loan
outstanding will be affected by the reorganization, and the amounts, interest
rates, maturity and security for each loan will remain the same as they were
prior to the reorganization.

OFFERING OF SHARES OF COMMON STOCK

        Under the plan of reorganization, up to 2,618,550 shares of Magyar
Bancorp, Inc. common stock will be offered for sale at a price of $10.00 per
share, subject to certain restrictions described below, through a subscription
and community offering.

        SUBSCRIPTION OFFERING. The subscription offering will expire at 12:00
noon, Eastern time, on [expiration date], unless otherwise extended by Magyar
Bank and Magyar Bancorp, Inc. All shares to be sold in the stock offering must
be sold within a period ending not more than 45 days after the expiration of the
subscription offering. This period expires on [extension date]. If the offering
is not completed by [extension date], all subscribers will have the right to
modify or rescind their subscriptions and to have their subscription funds
returned promptly with interest. In the event of an extension of this type, all
subscribers will be notified in writing of the time period within which
subscribers must notify Magyar Bank of their intention to maintain, modify or
rescind their subscriptions. If the subscriber rescinds or does not respond in
any manner to Magyar Bank's notice, the funds submitted will be refunded to the
subscriber with interest at Magyar Bank's current passbook savings rate, and/or
the subscriber's withdrawal authorizations will be terminated. In the event that
the offering is not effected, all funds submitted and not previously refunded
pursuant to the subscription and community offering will be promptly refunded to
subscribers with interest at Magyar Bank's current passbook savings rate, and
all withdrawal authorizations will be terminated.

        SUBSCRIPTION RIGHTS. Under the plan of reorganization, nontransferable
subscription rights to purchase the shares of common stock have been issued to
persons and entities entitled to purchase the shares of common stock in the
subscription offering. The amount of shares of common stock that these parties
may purchase will depend on the availability of the common stock for purchase
under the categories described in the plan of reorganization. Subscription
priorities have been established for the allocation of shares of common stock to
the extent that the common stock are available. These priorities are as follows:

        CATEGORY 1: ELIGIBLE ACCOUNT HOLDERS. Subject to the maximum purchase
limitations, each depositor with $50 or more on deposit at Magyar Bank, as of
the close of business on June 30, 2004, will receive nontransferable
subscription rights to subscribe for up to the greater of the following:

        (i)     $250,000 of common stock;

                                      118


        (ii)    one-tenth of one percent of the total offering of common stock;
                or

        (iii)   15 times the product, rounded down to the nearest whole number,
                obtained by multiplying the total number of shares of common
                stock to be sold by a fraction, the numerator of which is the
                amount of the qualifying deposit of the eligible account holder
                and the denominator is the total amount of qualifying deposits
                of all eligible account holders.

        If the exercise of subscription rights in this category results in an
oversubscription, shares of common stock will be allocated among subscribing
eligible account holders so as to permit each one, to the extent possible, to
purchase a number of shares sufficient to make the person's total allocation
equal 100 shares or the number of shares actually subscribed for, whichever is
less. Thereafter, unallocated shares will be allocated among the remaining
subscribing eligible account holders whose subscriptions remain unfilled in the
proportion that the amounts of their respective qualifying deposits bear to the
total amount of qualifying deposits of all remaining eligible account holders
whose subscriptions remain unfilled; however, no fractional shares will be
issued. If the amount so allocated exceeds the amount subscribed for by any one
or more eligible account holders, the excess will be reallocated, one or more
times as necessary, among those eligible account holders whose subscriptions are
still not fully satisfied on the same principle until all available shares have
been allocated or all subscriptions satisfied. Subscription rights received by
officers and directors in this category based on their increased deposits in
Magyar Bank in the one-year period preceding June 30, 2004 are subordinated to
the subscription rights of other eligible account holders.

        CATEGORY 2: TAX-QUALIFIED EMPLOYEE PLANS. The tax-qualified employee
plans of Magyar Bank, such as the employee stock ownership plan and Magyar
Bank's existing 401(k) plan, have nontransferable subscription rights to
purchase up to 10% of the shares of common stock sold in the offering. The
employee stock ownership plan intends to purchase 8.0% of the shares of common
stock sold in the offering and issued to the Charitable Foundation. If there are
insufficient shares available to satisfy the aggregate subscriptions of the
employee stock ownership plan and the 401(k) plan, available shares will be
allocated first to satisfy the subscription of the 401(k) plan and then, to the
extent shares remain available, to satisfy the subscription of the employee
stock ownership plan. If any of Magyar Bank's tax-qualified employee plans'
subscriptions are not filled in their entirety, the plans may purchase shares of
common stock in the open market. Further, if Magyar Bank's employee stock
ownership plan's subscription is not filled in its entirety, it may purchase
shares of common stock directly from the holding company subsequent to
completion of the offering. Finally, if market conditions warrant, in the
judgment of its trustee, the employee stock ownership plan may elect to fill its
subscription rights, in whole or in part, through open-market purchases.

        CATEGORY 3: SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS. To the extent that
there are sufficient shares of common stock remaining after satisfaction of
subscriptions by eligible account holders and the tax-qualified employee plans,
and subject to the maximum purchase limitations, each depositor with $50 or more
on deposit as of the close of business on September 30, 2005, will receive
nontransferable subscription rights to subscribe for up to the greater of:

        (i)     $250,000 of common stock;

                                      119


        (ii)    one-tenth of one percent of the total offering of common stock;
                or

        (iii)   15 times the product, rounded down to the nearest whole number,
                obtained by multiplying the total number of shares of common
                stock to be issued by a fraction, the numerator of which is the
                amount of qualifying deposits of the supplemental eligible
                account holder and the denominator is the total amount of
                qualifying deposits of all supplemental eligible account
                holders.

        If the exercise of subscription rights in this category results in an
oversubscription, shares of common stock will be allocated among subscribing
supplemental eligible account holders so as to permit each supplemental eligible
account holder, to the extent possible, to purchase a number of shares
sufficient to make his or her total allocation equal 100 shares or the number of
shares actually subscribed for, whichever is less. Thereafter, unallocated
shares will be allocated among subscribing supplemental eligible account holders
whose subscriptions remain unfilled in the proportion that the amounts of their
respective qualifying deposits bear to total qualifying deposits of all
subscribing supplemental eligible account holders.

        CATEGORY 4: OTHER VOTING DEPOSITORS. To the extent that there are
sufficient shares of common stock remaining after satisfaction of subscriptions
by eligible account holders, the tax-qualified employee plans and supplemental
eligible account holders, and subject to the maximum purchase limitations, each
depositor of Magyar Bank who is not an eligible account holder, supplemental
eligible account holder or tax-qualified employee plan, as of the close of
business on [voting record date], will receive nontransferable subscription
rights to purchase $100,000 of common stock.

        If the exercise of subscription rights in this category results in an
oversubscription, shares of common stock will be allocated among subscribing
voting depositors so as to permit each voting depositor, to the extent possible,
to purchase a number of shares sufficient to make his or her total allocation
equal 100 shares or the number of shares actually subscribed for, whichever is
less. Thereafter, unallocated shares will be allocated among subscribing voting
depositors whose subscriptions remain unfilled in the proportion that the
amounts of their respective qualifying deposits bear to total qualifying
deposits of all subscribing voting depositors.

        COMMUNITY OFFERING. Any shares of common stock that remain unsubscribed
for in the subscription offering may be offered by Magyar Bancorp, Inc. in a
community offering to members of the general public to whom Magyar Bancorp, Inc.
delivers a copy of this prospectus and a stock order form, with preference given
to natural persons residing in Middlesex and Somerset Counties, New Jersey (the
"Local Community"). We will consider persons residing in one of the specified
counties if they occupy a dwelling in the county and establish an ongoing
physical presence in the county that is not merely transitory in nature. We may
utilize depositor or loan records or other evidence provided to us to make a
determination as to whether a person is a resident in one of the specified
counties. In all cases, the determination of residence status will be made by us
in our sole discretion. Subject to the maximum purchase limitations, these
persons may purchase up to $250,000 of shares of common stock. The community
offering, if any, may begin concurrently with, during or promptly after the
subscription offering, and may terminate at any time without notice, but may not
terminate later than [extension date], unless extended by Magyar Bancorp, Inc.
and Magyar Bank. If we extend the offering, all subscribers

                                      120


will be notified of the extension and of the duration of any extension that has
been granted, and will have the right to conform, increase, decrease or rescind
their orders. If we do not receive an affirmative response from a subscriber to
any resolicitation, the subscribers order will be rescinded and all funds
received will be promptly returned with interest. Subject to any required
regulatory approvals, Magyar Bancorp, Inc. will determine, in its discretion,
the advisability of a community offering, the commencement and expiration dates
of any community offering, and the methods of finding potential purchasers in
such offering.

        THE OPPORTUNITY TO SUBSCRIBE FOR SHARES OF COMMON STOCK IN THE COMMUNITY
OFFERING CATEGORY IS SUBJECT TO THE RIGHT OF MAGYAR BANCORP, INC. AND MAGYAR
BANK, IN THEIR SOLE DISCRETION, TO ACCEPT OR REJECT THESE ORDERS IN WHOLE OR IN
PART EITHER AT THE TIME OF RECEIPT OF AN ORDER OR AS SOON AS PRACTICABLE
THEREAFTER. IF YOUR ORDER IS REJECTED IN PART, YOU WILL NOT HAVE THE RIGHT TO
CANCEL THE REMAINDER OF YOUR ORDER.

        If there are not sufficient shares of common stock available to fill
orders in the community offering, the shares of common stock will be allocated,
if possible, first to each natural person residing in the Local Community whose
order is accepted by Magyar Bank, in an amount equal to the lesser of 1,000
shares of common stock or the number of shares of common stock subscribed for by
each subscriber residing in the Local Community. Thereafter, unallocated shares
of common stock will be allocated among the subscribers residing in the Local
Community, whose orders remain unsatisfied, in the same proportion that the
unfilled subscription of each bears to the total unfilled subscriptions of all
subscribers residing in the Local Community whose subscription remains
unsatisfied. If there are any shares of common stock remaining, shares will be
allocated to other members of the general public who subscribe in the community
offering applying the same allocation described above for subscribers residing
in the Local Community.

        SYNDICATED COMMUNITY OFFERING. The plan of reorganization provides that
shares of common stock not purchased in the subscription offering and community
offering may be offered for sale to the general public in a syndicated community
offering to be managed by Ryan Beck & Co., Inc., acting as our agent. In such
capacity, Ryan Beck & Co., Inc. may form a syndicate of other brokers-dealers
who are National Association of Securities Dealers member firms. Alternatively,
we may sell any remaining shares in an underwritten public offering. Neither
Ryan Beck & Co., Inc. nor any registered broker-dealer will have any obligation
to take or purchase any shares of the common stock in the syndicated community
offering; however, Ryan Beck & Co., Inc. has agreed to use its best efforts in
the sale of shares in any syndicated community offering. We have not selected
any particular broker-dealers to participate in a syndicated community offering
and will not do so until prior to the commencement of the syndicated community
offering.

        THE OPPORTUNITY TO SUBSCRIBE FOR SHARES OF COMMON STOCK IN THE
SYNDICATED COMMUNITY OFFERING IS SUBJECT TO OUR RIGHT TO REJECT ORDERS, IN WHOLE
OR PART, EITHER AT THE TIME OF RECEIPT OF AN ORDER OR AS SOON AS PRACTICABLE
FOLLOWING THE EXPIRATION DATE OF THE OFFERING. IF YOUR ORDER IS REJECTED IN
PART, YOU WILL NOT HAVE THE RIGHT TO CANCEL THE REMAINDER OF YOUR ORDER.

                                      121


        Stock sold in the syndicated community offering also will be sold at the
$10.00 per share purchase price. Purchasers in the syndicated community offering
are eligible to purchase up to $250,000 of common stock (which equals 25,000
shares). See "--How We Determined Stock Pricing and the Number of Shares to be
Issued." We may begin the syndicated community offering or underwritten public
offering at any time following the commencement of the subscription offering.
The syndicated community offering will terminate no later than 45 days following
the subscription expiration date, unless extended. We may terminate the
community offering or the syndicated community offering at any time after we
have received orders for at least the minimum number of shares available for
purchase in the offering.

        The syndicated community offering will be conducted in accordance with
certain SEC rules applicable to best efforts offerings. Generally under those
rules, Ryan Beck & Co., Inc. a broker-dealer, will deposit funds it receives
prior to the closing date from interested investors into a separate non-interest
bearing bank account. If and when all the conditions for the closing are met,
funds for common stock sold by Ryan Beck & Co., Inc. in the syndicated community
offering will be promptly delivered to us. If the offering closes, but some or
all of an interested investor's funds are not accepted by us, those funds will
be returned to the interested investor promptly after the closing, without
interest. If the offering does not close, funds in the account will be promptly
returned, without interest, to the potential investor. Normal customer ticketing
will be used. In the syndicated community offering, stock order forms will not
be used.

        If we are unable to find purchases from the general public for
unsubscribed shares, we will make other purchase arrangements, if feasible. If
other purchase arrangements cannot be made, we may terminate the stock offering
and promptly return all funds, set a new offering range and give all subscribers
the opportunity to place a new order for shares of Magyar Bancorp, Inc. common
stock; or take such other actions as may be permitted.

        LIMITATIONS ON PURCHASE OF SHARES. The plan provides for certain
limitations on the purchase of shares of common stock in the offering. These
limitations are as follows:

        A.      The aggregate amount of outstanding common stock of Magyar
                Bancorp, Inc. owned or controlled by persons other than Magyar
                Bancorp, MHC at the close of the offering shall be less than 50%
                of Magyar Bancorp, Inc.'s total outstanding common stock.

        B.      The maximum purchase of common stock in the subscription
                offering by a person or group of persons through a single
                qualifying deposit account is $250,000. No person by himself, or
                with an associate or group of persons acting in concert, may
                purchase more than $350,000 of the common stock offered in the
                offering, except that: (1) Magyar Bancorp, Inc. may, in its sole
                discretion and without further notice to or solicitation of
                subscribers or other prospective purchasers, increase such
                maximum purchase limitation to 5% of the number of shares
                offered in the offering; (2) the employee stock ownership plan
                intends to purchase 8% of the shares sold in the offering and
                issued to the Charitable Foundation; and (3) shares to be held
                by any tax-qualified employee plan and attributable to a person
                shall not be aggregated with other shares purchased directly by
                or otherwise attributable to such person.

                                      122


        C.      The aggregate amount of common stock acquired in the stock
                offering, plus all prior issuances by Magyar Bancorp, Inc., by
                any non-tax-qualified employee plan or any management person and
                his or her associates, exclusive of any shares of common stock
                acquired by such plan or management person and his or her
                associates in the secondary market, shall not exceed 4.9% of the
                outstanding shares of common stock of Magyar Bancorp, Inc. at
                the conclusion of the offering. In calculating the number of
                shares held by any management person and his or her associates
                under this paragraph, shares held by any tax-qualified employee
                plan or non-tax-qualified employee plan of Magyar Bancorp, Inc.
                or Magyar Bank that are attributable to such person shall not be
                counted.

        D.      The aggregate amount of common stock acquired in the offering,
                plus all prior issuances by Magyar Bancorp, Inc., by any
                non-tax-qualified employee plan exclusive of any common stock
                acquired by such plan or management person and his or her
                associates in the secondary market, shall not exceed 4.9% of the
                stockholders' equity of Magyar Bancorp, Inc. at the conclusion
                of the offering. In calculating the number of shares held by any
                management person and his or her associates under this
                paragraph, shares held by any tax-qualified employee plan or
                non-tax-qualified employee plan of Magyar Bancorp, Inc. or
                Magyar Bank that are attributable to such person shall not be
                counted.

        E.      The aggregate amount of common stock acquired in the offering,
                plus all prior issuances by Magyar Bancorp, Inc., by any one or
                more tax-qualified employee stock benefit plans, exclusive of
                any shares of common stock acquired by such plans in the
                secondary market, shall not exceed 4.9% of the outstanding
                shares of common stock of Magyar Bancorp, Inc. at the conclusion
                of the offering.

        F.      The aggregate amount of common stock acquired in the offering,
                plus all prior issuances by Magyar Bancorp, Inc., by any one or
                more tax-qualified employee stock benefit plans, exclusive of
                any shares of common stock acquired by such plans in the
                secondary market, shall not exceed 4.9% of the stockholders'
                equity of Magyar Bancorp, Inc. at the conclusion of the
                offering.

        G.      The aggregate amount of common stock acquired in the offering,
                plus all prior issuances by Magyar Bancorp, Inc., by all
                non-tax-qualified employee plans or management persons and their
                associates, exclusive of any common stock acquired by such plans
                or management persons and their associates in the secondary
                market, shall not exceed 25% of the outstanding shares of common
                stock held by persons other than Magyar Bancorp, MHC at the
                conclusion of the offering. In calculating the number of shares
                held by management persons and their associates under this
                paragraph, shares held by any tax-qualified employee plan or
                non-tax-qualified employee plan that are attributable to such
                persons shall not be counted.

        H.      The aggregate amount of common stock acquired in the offering,
                plus all prior issuances by Magyar Bancorp, Inc., by all
                non-tax-qualified employee stock benefit plans or management
                persons and their associates, exclusive of any

                                      123


                common stock acquired by such plans or management persons and
                their associates in the secondary market, shall not exceed 25%
                of the stockholders' equity of Magyar Bancorp, Inc. held by
                persons other than Magyar Bancorp, MHC at the conclusion of the
                offering. In calculating the number of shares held by management
                persons and their associates under this paragraph, shares held
                by any tax-qualified employee plan or non-tax-qualified employee
                plan that are attributable to such persons shall not be counted.

        I.      The aggregate amount of common stock acquired in the offering,
                plus all prior issuances by Magyar Bancorp, Inc., by all stock
                benefit plans of Magyar Bancorp, Inc. or Magyar Bank, other than
                employee stock ownership plans, shall not exceed 25% of the
                outstanding common stock of Magyar Bancorp, Inc. held by persons
                other than the Magyar Bancorp, MHC.

        J.      Notwithstanding any other provision of the plan of
                reorganization, no person shall be entitled to purchase any
                common stock to the extent such purchase would be illegal under
                any federal law or state law or regulation or would violate
                regulations or policies of the National Association of
                Securities Dealers, Inc., particularly those regarding free
                riding and withholding. Magyar Bancorp, Inc. and/or its agents
                may ask for an acceptable legal opinion from any purchaser as to
                the legality of such purchase and may refuse to honor any
                purchase order if such opinion is not timely furnished.

        K.      The Board of Directors of Magyar Bancorp, Inc. has the right in
                its sole discretion to reject any order submitted by a person
                whose representations the Board of Directors believes to be
                false or who it otherwise believes, either alone or acting in
                concert with others, is violating, circumventing, or intends to
                violate, evade or circumvent the terms and conditions of the
                plan of reorganization.

        L.      A minimum of 25 shares of common stock must be purchased by each
                person purchasing shares in the offering to the extent those
                shares are available; provided, however, that in the event the
                minimum number of shares of common stock purchased times the
                price per share exceeds $500, then such minimum purchase
                requirement shall be reduced to such number of shares which when
                multiplied by the price per share shall not exceed $500, as
                determined by the Board of Directors.

        For purposes of the plan, the members of the Board of Directors are not
deemed to be acting in concert solely by reason of their board membership. The
term "associate" is used above to indicate any of the following relationships
with a person:

        o       any corporation or organization, other than Magyar Bancorp, MHC,
                Magyar Bancorp, Inc. or Magyar Bank or a majority-owned
                subsidiary of Magyar Bancorp, Inc. or Magyar Bank, of which a
                person is a senior officer or partner, or beneficially owns,
                directly or indirectly, 10% or more of any class of equity
                securities of the corporation or organization;

                                      124


        o       any trust or other estate if the person has a substantial
                beneficial interest in the trust or estate or is a trustee or
                fiduciary of the estate. For purposes of the plan of
                reorganization, a person who has a substantial beneficial
                interest in a tax-qualified or non-tax-qualified employee plan,
                or who is a trustee or fiduciary of the plan is not an associate
                of the plan. For purposes of the plan of reorganization, a
                tax-qualified employee plan is not an associate of a person;

        o       any person who is a relative or spouse of such person or a
                relative of such spouse and (1) who lives in the same house as
                the person; or (2) who is a director or senior officer of Magyar
                Bancorp, MHC, Magyar Bancorp, Inc. or Magyar Bank or a
                subsidiary thereof; and

        o       any person acting in concert with the persons or entities
                specified above.

        As used above, the term "acting in concert" means:

        o       knowing participation in a joint activity or interdependent
                conscious parallel action towards a common goal whether or not
                pursuant to an express agreement;

        o       a combination or pooling of voting or other interests in the
                securities of an issuer for a common purpose pursuant to any
                contract, understanding, relationship, agreement or other
                arrangement, whether written or otherwise; or

        o       a person or company which acts in concert with another person or
                company ("other party") shall also be deemed to be acting in
                concert with any person or company who is also acting in concert
                with that other party, except that any tax-qualified employee
                plan will not be deemed to be acting in concert with its trustee
                or a person who serves in a similar capacity solely for the
                purpose of determining whether stock held by the trustee and
                stock held by the plan will be aggregated.

        Persons or companies who file jointly a Form 13D or Form 13G with any
regulatory agency will be deemed to be acting in concert.

        The Boards of Directors of Magyar Bancorp, Inc. and Magyar Bank may, in
their sole discretion increase the maximum purchase limitation up to 5% of the
shares being offered in the offering. However, orders for shares exceeding 5% of
the shares sold may not exceed, in the aggregate, 10% of the shares sold.
Requests to purchase shares of Magyar Bancorp, Inc. common stock under this
provision will be allocated by the boards of directors in accordance with the
priority rights and allocation procedures set forth above. Depending upon market
and financial conditions, and subject to certain limitations, the boards of
directors of Magyar Bancorp, Inc. and Magyar Bank, without further approval of
the members, may increase or decrease any of the above purchase limitations at
any time. In computing the number of shares of common stock to be allocated, all
numbers will be rounded down to the next whole number.

        Shares of common stock purchased in the offering will be freely
transferable except for shares of common stock purchased by executive officers
and directors of Magyar Bank or Magyar Bancorp, Inc. and except as described
below. In addition, under National Association of

                                      125


Securities Dealers, Inc. ("NASD") guidelines, members of the NASD and their
associates are subject to certain reporting requirements upon purchase of these
securities.

TAX EFFECTS OF THE REORGANIZATION

        We intend to proceed with the reorganization on the basis of an opinion
from our special counsel, Luse Gorman Pomerenk & Schick, P.C., Washington, D.C.,
as to tax matters that are material to the reorganization. The opinion is based,
among other things, on factual representations made by us, including the
representation that the exercise price of the subscription rights to purchase
the common stock will be approximately equal to the fair market value of the
stock at the time of the completion of the reorganization. Luse Gorman Pomerenk
& Schick, P.C.'s opinion provides as follows:

        1.      The conversion of Magyar Bank's charter from a mutual savings
                bank charter to a stock savings bank charter will qualify as a
                tax-free reorganization under Section 368(a)(1)(F) of the
                Internal Revenue Code of 1986 (the "Code"), and no gain or loss
                will be recognized by Magyar Bank in either its mutual form (the
                "Mutual Bank") or stock form (the "Stock Bank") as a result.

        2.      Stock Bank's holding period in the assets received from the
                Mutual Bank will include the period during which such assets
                were held by the Mutual Bank.

        3.      The Stock Bank's basis in its assets will be the same as the
                basis of such assets in the hands of the Mutual Bank immediately
                prior to the reorganization.

        4.      Mutual Bank depositors will recognize no gain or loss upon the
                constructive receipt of solely Stock Bank common stock in
                exchange for their liquidation and other interests.

        5.      The Stock Bank will succeed to and take into account the Mutual
                Bank's earnings and profits or deficit in earnings and profits,
                as of the date of the reorganization.

        6.      For purposes of Section 381, Stock Bank will be treated the same
                as Mutual Bank, and therefore, Mutual Bank's tax year will not
                end merely as a result of the conversion of the Mutual Bank to
                stock form and Stock Bank will not be required to obtain a new
                employee identification number.

        7.      No gain or loss will be recognized by eligible account holders,
                supplemental eligible account holders or voting depositors of
                Mutual Bank on the issuance to them of withdrawable deposit
                accounts in Stock Bank plus liquidation rights with respect to
                Magyar Bancorp, MHC, in exchange for their deposit accounts in
                Mutual Bank or to the voting depositors on the issuance to them
                of withdrawable deposit accounts.

        8.      It is more likely than not that the fair market value of the
                subscription rights to purchase common stock is zero.
                Accordingly, no gain or loss will be recognized by eligible
                account holders, supplemental eligible account holders or voting
                depositors of the Mutual Bank upon the distribution to them of
                the

                                      126


                nontransferable subscription rights to purchase shares of stock
                in Magyar Bancorp, Inc. Gain realized, if any, by the eligible
                account holders, supplemental eligible account holders and
                voting depositors of the Mutual Bank on the distribution to them
                of the nontransferable subscription rights to purchase shares of
                common stock will be recognized but only in an amount not in
                excess of the fair market value of such subscription rights.
                Eligible account holders, supplemental eligible account holders
                and voting depositors will not realize any taxable income as a
                result of the exercise by them of the nontransferable
                subscription rights.

        9.      The basis of the deposit accounts in Stock Bank to be received
                by the eligible account holders, supplemental eligible account
                holders and voting depositors of Mutual Bank will be the same as
                the basis of their deposit accounts in Mutual Bank surrendered
                in exchange therefor. The basis of the interests in the
                liquidation rights in the Magyar Bancorp, MHC to be received by
                the eligible account holders and supplemental eligible account
                holders of Mutual Bank will be zero.

        10.     The exchange of Stock Bank common stock constructively received
                by eligible account holders, supplemental eligible account
                holders and voting depositors in exchange for membership
                interests in Magyar Bancorp, MHC will constitute a tax-free
                exchange of property solely for "stock."

        11.     Eligible account holders, supplemental eligible account holders
                and voting depositors will recognize no gain or loss upon the
                transfer of Stock Bank common stock (which they constructively
                received in the conversion of the Mutual Bank to stock form) to
                Magyar Bancorp, MHC solely in exchange for membership interests
                in Magyar Bancorp, MHC.

        12.     Eligible account holders, supplemental eligible account holders
                and voting depositors' basis in the Magyar Bancorp, MHC
                membership interests received in the transaction (which basis is
                -0-) will be the same as the basis of the property transferred
                in exchange for such interests.

        13.     Magyar Bancorp, MHC will recognize no gain or loss upon receipt
                of property from eligible account holders, supplemental eligible
                account holders and voting depositors in exchange for membership
                interests in Magyar Bancorp, MHC.

        14.     Magyar Bancorp, MHC's basis in the property received from
                eligible account holders, supplemental eligible account holders
                and voting depositors (which basis is -0-) will be the same as
                the basis of such property in the hands of eligible account
                holders, supplemental eligible account holders and voting
                depositors.

        15.     Magyar Bancorp, MHC's holding period for the property received
                from eligible account holders, supplemental account holders and
                voting depositors will include the period during which such
                property was held by such persons.

                                      127


        16.     Magyar Bancorp, MHC and the persons who purchased common stock
                of Magyar Bancorp, Inc. in the subscription and community
                offering ("minority stockholders") will recognize no gain or
                loss upon the transfer of Stock Bank common stock and cash,
                respectively, to Magyar Bancorp, Inc. in exchange for common
                stock in Magyar Bancorp, Inc.

        17.     Magyar Bancorp, Inc. will recognize no gain or loss on its
                receipt of Stock Bank common stock and cash in exchange for
                Magyar Bancorp, Inc. common stock.

        18.     Magyar Bancorp, MHC's basis in the Magyar Bancorp, Inc. common
                stock will be the same as its basis in the Stock Bank common
                stock exchanged for such stock.

        19.     Magyar Bancorp, MHC's holding period in the Magyar Bancorp, Inc.
                common stock received will include the period during which it
                held the Stock Bank common stock, provided that such property
                was a capital asset on the date of the exchange.

        20.     Magyar Bancorp, Inc.'s basis in the Stock Bank stock received
                from Magyar Bancorp, MHC will be the same as the basis of such
                property in the hands of Magyar Bancorp, MHC.

        21.     Magyar Bancorp, Inc.'s holding period for the Stock Bank common
                stock received from Magyar Bancorp, MHC will include the period
                during which such property was held by Magyar Bancorp, MHC.

        22.     It is more likely than not that the basis of the Magyar Bancorp,
                Inc. common stock to its minority stockholders will be the
                purchase price thereof. The holding period of the Magyar
                Bancorp, Inc. common stock purchased pursuant to the exercise of
                subscription rights will commence on the date on which the right
                to acquire such stock was exercised.

        The opinion addresses all material Federal income tax consequences of
the reorganization. The tax opinion as to items 8 and 22 above is based on the
position that subscription rights to be received by eligible account holders and
supplemental eligible account holders do not have any economic value at the time
of distribution or the time the subscription rights are exercised. In this
regard, Luse Gorman Pomerenk & Schick, P.C. noted that the subscription rights
will be granted at no cost to the recipients, are legally non-transferable and
of short duration, and will provide the recipient with the right only to
purchase shares of common stock at the same price to be paid by members of the
general public in any community offering. The firm also noted that the Internal
Revenue Service has not in the past concluded that subscription rights have
value. Based on the foregoing, Luse Gorman Pomerenk & Schick, P.C. believes that
it is more likely than not that the nontransferable subscription rights to
purchase shares of common stock have no value. However, the issue of whether or
not the nontransferable subscription rights have value is based on all the facts
and circumstances. If the nontransferable subscription rights granted to
eligible subscribers are subsequently found to have an ascertainable value
greater than zero, income may be recognized by various recipients of the

                                      128


nontransferable subscription rights (in certain cases, whether or not the rights
are exercised) and we could recognize gain on the distribution of the
nontransferable subscription rights. The Federal and state tax opinions,
respectively, referred to in this prospectus are filed as exhibits to the
registration statement. See "Where You Can Find More Information."

        The opinions of Luse Gorman Pomerenk & Schick, P.C., unlike a letter
ruling issued by the Internal Revenue Service, are not binding on the Internal
Revenue Service and the conclusions expressed therein may be challenged at a
future date. The Internal Revenue Service has issued favorable rulings for
transactions substantially similar to the proposed reorganization, but any such
ruling may not be cited as precedent by any taxpayer other than the taxpayer to
whom the ruling is addressed. We do not plan to apply for a letter ruling
concerning the transactions described in this prospectus.

        We also have received an opinion from Grant Thornton LLP that the New
Jersey State income tax consequences of the proposed transaction are consistent
with the Federal income tax consequences.

RESTRICTIONS ON TRANSFERABILITY OF SUBSCRIPTION RIGHTS

        Subscription rights are nontransferable. Magyar Bank may reasonably
investigate to determine compliance with this restriction. Persons selling or
otherwise transferring their rights to subscribe for shares of common stock in
the subscription offering or subscribing for shares of common stock on behalf of
another person may forfeit those rights and may face possible further sanctions
and penalties imposed by agencies of the United States Government. MAGYAR BANK
AND MAGYAR BANCORP, INC. WILL PURSUE ANY AND ALL LEGAL AND EQUITABLE REMEDIES IN
THE EVENT THEY BECOME AWARE OF THE TRANSFER OF SUBSCRIPTION RIGHTS AND WILL NOT
HONOR ORDERS KNOWN BY THEM TO INVOLVE THE TRANSFER OF THESE RIGHTS. Each person
exercising subscription rights will be required to certify on the order form
that he or she is purchasing shares solely for his or her own account and that
he or she has no agreement or understanding with any other person for the sale
or transfer of the shares of common stock. Once tendered, orders cannot be
revoked without the consent of Magyar Bank and Magyar Bancorp, Inc.

PERSONS IN NON-QUALIFIED STATES

        We will make reasonable efforts to comply with the securities laws of
all states in the United States in which persons entitled to subscribe for stock
under the plan of reorganization reside. However, we are not required to offer
stock in the subscription offering to any person who resides in a foreign
country or who resides in a state of the United States in which (1) only a small
number of persons otherwise eligible to subscribe for shares of common stock
reside; (2) the granting of subscription rights or the offer or sale of shares
to such person would require that we or our officers or directors register as a
broker dealer, salesman or selling agent under the securities laws of the state,
or register or otherwise qualify the subscription rights or common stock for
sale or qualify as a foreign corporation or file a consent to service of
process; or (3) we determine that compliance with that state's securities laws
would be impracticable for reasons of cost or otherwise.

                                      129


PLAN OF DISTRIBUTION AND MARKETING ARRANGEMENTS

        Offering materials have been mailed to persons with subscription rights,
with additional copies made available through our Stock Information Center. All
prospective purchasers are to send payment directly to Magyar Bank, where such
funds will be held in a segregated account at Magyar Bank or, at our discretion,
another federally insured depository institution, and not released until the
offering is completed or terminated.

        To assist in the marketing of the common stock, we have retained Ryan
Beck & Co., Inc., which is a broker-dealer registered with the NASD. Ryan Beck &
Co., Inc. will assist us in the offering as follows:

        (i)     serving as our financial advisor for the stock offering;

        (ii)    educating our employees regarding the offering;

        (iii)   providing administrative services and managing the Stock
                Information Center; and

        (iv)    coordinating proxy solicitation and selling efforts and
                soliciting orders for shares of common stock.

For these services, Ryan Beck & Co., Inc. will receive an administrative
services fee of $25,000 and a sales fee equal to 1.0% of the dollar amount of
the shares of common stock sold in the subscription and community offerings,
except that no fee will be payable to Ryan Beck & Co., Inc. with respect to
shares purchased by officers, directors and employees or their immediate
families, the Charitable Foundation, or shares purchased by our tax-qualified
and non-qualified employee benefit plans. If there is a syndicated community
offering, Ryan Beck & Co., Inc. will receive a management fee of 1.0% of the
aggregate dollar amount of shares of common stock sold in the syndicated
community offering, which fee, along with the fee payable directly to the NASD
member firms participating in the syndicated community offering (including Ryan
Beck & Co., Inc.) shall not exceed 6.0% of the aggregate dollar amount of the
shares of common stock sold in the syndicated community offering.

        We also will reimburse Ryan Beck & Co., Inc. for its reasonable expenses
associated with its marketing efforts (including legal fees), up to a maximum of
$55,000 plus legal expenses. We will indemnify Ryan Beck & Co., Inc. against
liabilities and expenses (including legal fees) incurred in connection with
certain claims or litigation arising out of or based upon untrue statements or
omissions contained in the offering material for the common stock, including
liabilities under the Securities Act of 1933.

        Our directors and executive officers may participate in the solicitation
of offers to purchase shares of common stock. Other trained employees may
participate in the offering in ministerial capacities, providing clerical work
in effecting a sales transaction or answering questions of a ministerial nature.
Other questions of prospective purchasers will be directed to executive officers
or registered representatives of Ryan Beck & Co., Inc. We will rely on Rule
3a4-1 of the Exchange Act to permit officers, directors, and employees to
participate in the sale

                                      130


of common stock. No officer, director or employee will be compensated for his or
her participation by the payment of commissions or other remuneration based
either directly or indirectly on the transactions in the common stock.

HOW WE DETERMINED STOCK PRICING AND THE NUMBER OF SHARES TO BE ISSUED

        The plan of reorganization and federal regulations require that the
aggregate purchase price of the common stock sold in the offering be based on
the appraised pro forma market value of the common stock, as determined on the
basis of an independent valuation. We retained FinPro, Inc. to make the
independent valuation. FinPro, Inc. will receive a fee of $45,000 for business
planning and appraisal services, plus reasonable out-of-pocket expenses. We have
agreed to indemnify FinPro, Inc. and its employees and affiliates against
certain losses (including any losses in connection with claims under the federal
securities laws) arising out of its services as appraiser, except where FinPro,
Inc.'s liability results from its negligence or bad faith. Over the past three
years, we have engaged FinPro, Inc. to perform: strategic planning, market
feasibility, CRA and other general consulting services. The revenue derived from
these engagements was immaterial to FinPro, Inc.'s gross revenues during such
time periods. FinPro, Inc. received no fees from Magyar Bancorp, Inc. in 2005
except for those fees related to the business planning and appraisal services.

        The independent valuation was prepared by FinPro, Inc. in reliance upon
the information contained in the prospectus, including the financial statements.
FinPro, Inc. also considered the following factors, among others:

        o       the present and projected operating results and financial
                condition of Magyar Bank and the economic and demographic
                conditions in our existing market area;

        o       historical, financial and other information relating to Magyar
                Bank;

        o       a comparative evaluation of the operating and financial
                statistics of Magyar Bank with those of other publicly traded
                subsidiaries of holding companies and mutual holding companies;

        o       the impact of the offering on our stockholders' equity and
                earnings potential;

        o       the proposed dividend policy of Magyar Bancorp, Inc.;

        o       the trading market for securities of comparable institutions and
                general conditions in the market for such securities; and

        o       the issuance of shares to the Charitable Foundation.

        On the basis of the foregoing, FinPro, Inc. advised us that as of
September 2, 2005, the estimated pro forma market value of the common stock on a
fully converted basis ranged from a minimum of $38.1 million to a maximum of
$51.5 million, with a midpoint of $44.8 million (the estimated valuation range).
The board determined to offer the shares of common stock in the offering at the
purchase price of $10.00 per share and that 44.20% of the shares issued should
be

                                      131


held by purchasers in the offering and 54.03% should be held by Magyar Bancorp,
MHC after giving effect to the issuance of shares to the Charitable Foundation.
Based on the estimated valuation range and the purchase price of $10.00 per
share, the number of shares of common stock that Magyar Bancorp, Inc. will sell
in the offering will range from 1,683,000 shares to 2,277,000 shares, with a
midpoint of 1,980,000 shares, and the number of shares to be issued to Magyar
Bancorp, MHC will range from 2,057,000 shares to 2,783,000 shares, with a
midpoint of 2,420,000 shares.

        The Board reviewed the independent valuation and, in particular,
considered (1) our financial condition and results of operations for the nine
months ended June 30, 2005 and for the year ended September 30, 2004, (2)
financial comparisons to other financial institutions, and (3) stock market
conditions generally and, in particular, for financial institutions, all of
which are set forth in the independent valuation. The Board also reviewed the
methodology and the assumptions used by FinPro, Inc. in preparing the
independent valuation. The estimated valuation range may be amended, if
necessitated by subsequent developments in our financial condition or market
conditions generally.

        Following commencement of the subscription offering, the maximum of the
estimated valuation range may be increased by up to 15%, to $59.2 million and
the maximum number of shares that will be outstanding immediately following the
offering may be increased by up to 15% to 5,923,742 shares. Under such
circumstances, the number of shares sold in the offering will be increased to
2,618,550 shares and the number of shares to be issued to Magyar Bancorp, MHC
will be increased to 3,200,450 shares. The increase in the valuation range may
occur to reflect changes in market and financial conditions or demand for the
shares without the resolicitation of subscribers. The minimum of the estimated
valuation range and the minimum of the offering range may not be decreased
without a resolicitation of subscribers. The purchase price of $10.00 per share
will remain fixed. See "--Limitations on Purchase of Shares" as to the method of
distribution and allocation of additional shares of common stock that may be
issued in the event of an increase in the offering range to fill unfilled orders
in the subscription and community offerings.

        The independent valuation is not intended, and must not be construed, as
a recommendation of any kind as to the advisability of purchasing shares of
common stock. FinPro, Inc. did not independently verify the financial statements
and other information provided by Magyar Bancorp, Inc., nor did FinPro, Inc.
value independently the assets or liabilities of Magyar Bank. The independent
valuation considers Magyar Bancorp, Inc. as a going concern and should not be
considered as an indication of its liquidation value. Moreover, because the
valuation is necessarily based upon estimates and projections of a number of
matters, all of which are subject to change from time to time, no assurance can
be given that persons purchasing shares in the offering will thereafter be able
to sell such shares at prices at or above the purchase price.

        The independent valuation will be updated at the time of the completion
of the offering. If the update to the independent valuation at the conclusion of
the offering results in an increase in the pro forma market value of the common
stock to more than $59.2 million or a decrease in the pro forma market value to
less than $38.1 million, then Magyar Bancorp, Inc., may terminate the plan of
reorganization and return all funds promptly, with interest on payments made by

                                      132


check, certified or teller's check, bank draft or money order, extend or hold a
new subscription offering, community offering, or both, establish a new offering
range, commence a resolicitation of subscribers or take such other actions as
may be permitted, in order to complete the offering. In the event that a
resolicitation is commenced, unless an affirmative response is received within a
reasonable period of time, all funds will be promptly returned to investors as
described above.

        An increase in the independent valuation and the number of shares to be
issued in the offering would decrease both a subscriber's ownership interest and
Magyar Bancorp, Inc.'s pro forma earnings and stockholders' equity on a per
share basis while increasing pro forma earnings and stockholders' equity on an
aggregate basis. A decrease in the independent valuation and the number of
shares of common stock to be issued in the offering would increase both a
subscriber's ownership interest and Magyar Bancorp, Inc.'s pro forma earnings
and stockholders' equity on a per share basis while decreasing pro forma net
income and stockholders' equity on an aggregate basis. For a presentation of the
effects of such changes, see "Pro Forma Data."

        Copies of the appraisal report of FinPro, Inc. and the detailed
memorandum of the appraiser setting forth the method and assumptions for such
appraisal are available for inspection at the main office of Magyar Bank and the
other locations specified under "Where You Can Find More Information."

        No sale of shares of common stock may occur unless, prior to such sale,
FinPro, Inc. confirms to Magyar Bank that, to the best of its knowledge, nothing
of a material nature has occurred that, taking into account all relevant
factors, would cause FinPro, Inc. to conclude that the independent valuation is
incompatible with its estimate of the pro forma market value of the common stock
of Magyar Bancorp, Inc. at the conclusion of the offering. Any change that would
result in an aggregate purchase price that is below the minimum or more than 15%
above the maximum of the estimated valuation range will be considered
incompatible. If such confirmation is not received, we may extend the offering,
reopen the offering or commence a new offering, establish a new estimated
valuation range or commence a resolicitation of all purchasers to complete the
offering.

PROSPECTUS DELIVERY AND PROCEDURE FOR PURCHASING SHARES

        PROSPECTUS DELIVERY. To ensure that each purchaser receives a prospectus
at least 48 hours prior to the end of the offering, in accordance with Rule
15c2-8 under the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), no prospectus will be mailed later than five days or hand delivered any
later than two days prior to the end of the offering. Execution of the order
form will confirm receipt or delivery of a prospectus in accordance with Rule
15c2-8. Order forms will be distributed only with a prospectus. Neither we nor
Ryan Beck & Co., Inc. is obligated to deliver a prospectus and an order form by
any means other than the U.S. Postal Service.

        EXPIRATION DATE. The offering will expire at 12:00 noon, Eastern time,
on [expiration date], unless extended by us for up to 45 days following the
expiration date of the subscription offering, which is [extension date] (the
"expiration date"). We are not required to give purchasers notice of any
extension unless the expiration date is later than [extension date], in

                                      133


which event purchasers will be given the right to increase, decrease, confirm,
or rescind their orders. No extension may go beyond _________, 2007, which is
two years after the date of the special meeting of depositors called to consider
and vote upon the reorganization.

        USE OF ORDER FORMS. In order to purchase shares of common stock in the
subscription and community offering, each purchaser must complete an order form,
as more fully described below. Any person receiving an order form who desires to
purchase shares of common stock may do so by delivering to the Stock Information
Center a properly executed and completed order form, together with full payment
for the shares of common stock purchased. The order form must be received, not
post-marked, prior to 12:00 noon, Eastern time, on [expiration date]. You may
submit your stock order form by mail using the return envelope provided, by
overnight courier, or by bringing your stock order form to our Stock Information
Center. Stock order forms may not be delivered to Magyar Bank branch offices.
Each person ordering shares of common stock is required to represent that he or
she is purchasing such shares for his or her own account. Our interpretation of
the terms and conditions of the plan of reorganization and of the acceptability
of the order forms will be final.

        To ensure that eligible account holders, supplemental eligible account
holders and other depositors are properly identified as to their stock purchase
priorities, such parties must list all deposit accounts on the order form giving
all names on each deposit account and the account numbers at the applicable
eligibility date. Failure to list all of your account relationships could result
in a loss of all or part of your share allocation in the event of an
oversubscription. Should an oversubscription result in an allocation of shares,
the allocation of shares will be completed in accordance with the plan of
reorganization.

        WE ARE NOT OBLIGATED TO ACCEPT AN ORDER SUBMITTED ON PHOTOCOPIED OR
TELECOPIED ORDER FORMS. ORDERS CANNOT AND WILL NOT BE ACCEPTED WITHOUT THE
EXECUTION OF THE CERTIFICATION APPEARING ON THE ORDER FORM. We are not required
to notify subscribers of incomplete or improperly executed order forms and we
have the right to waive or permit the correction of incomplete or improperly
executed order forms as long as it is performed before the expiration of the
offering. We do not represent, however, that we will do so, and we have no
affirmative duty to notify any prospective subscriber of any such defects.

        PAYMENT FOR SHARES. Payment for all shares will be required to accompany
a completed order form for the purchase to be valid. Payment for shares may be
made by check, money order, or authorization of withdrawal from a deposit
account maintained with Magyar Bank. Third party checks will not be accepted as
payment for a subscriber's order. Appropriate means by which such withdrawals
may be authorized are provided in the order forms.

        Once such a withdrawal amount has been authorized, a hold will be placed
on such funds, making them unavailable to the depositor until the offering has
been completed or terminated. In the case of payments authorized to be made
through withdrawal from deposit accounts, all funds authorized for withdrawal
will continue to earn interest at the contract rate until the offering is
completed or terminated.

        Interest penalties for early withdrawal applicable to certificate of
deposit accounts at Magyar Bank will not apply to withdrawals authorized for the
purchase of shares of common

                                      134


stock. However, if a withdrawal results in a certificate of deposit account with
a balance less than the applicable minimum balance requirement, the certificate
of deposit will be canceled at the time of withdrawal without penalty, and the
remaining balance will earn interest at our passbook rate subsequent to the
withdrawal.

        Payments received by Magyar Bank will be placed in a segregated savings
account at Magyar Bank and will be paid interest at our passbook rate from the
date payment is received until the offering is completed or terminated. Such
interest will be paid by check on all funds held, including funds accepted as
payment for shares of common stock, promptly following completion or termination
of the offering.

        The employee stock ownership plan will not be required to pay for the
shares of common stock it intends to purchase until consummation of the
offering, provided that there is a loan commitment to lend to the employee stock
ownership plan the amount of funds necessary to purchase the number of shares
ordered.

        You may not designate direct withdrawal of funds from a Magyar Bank
individual retirement account. By regulation, our individual retirement accounts
do not permit investment in our shares of common stock. Persons with individual
retirement accounts maintained with Magyar Bank must transfer their accounts to
a self-directed individual retirement account with an unaffiliated trustee (such
as a brokerage firm) in order to purchase shares of common stock in the
offering. There will be no early withdrawal or Internal Revenue Service interest
penalties for transfers. The new trustee will hold the shares of common stock in
a self-directed account in the same manner as we now hold the depositor's
individual retirement account funds. An annual administrative fee may be payable
to the new trustee. Assistance on how to transfer individual retirement accounts
maintained at Magyar Bank can be obtained from the Stock Information Center.
Depositors interested in using funds in an individual retirement account
maintained at Magyar Bank, or elsewhere, should contact the Stock Information
Center as soon as possible. Whether such funds can be used may depend on
limitations imposed by the institutions where funds are currently held. We
cannot guarantee that you will be able to use such funds.

        Once submitted, an order cannot be modified or revoked unless the
offering is terminated or extended beyond [extension date].

        We shall have the right, in our sole discretion, to permit institutional
investors to submit irrevocable orders together with the legally binding
commitment for payment and to thereafter pay for the shares of common stock for
which they subscribe in the community offering at any time prior to 48 hours
before the completion of the reorganization. This payment may be made by wire
transfer.

        DELIVERY OF STOCK CERTIFICATES. Certificates representing shares of
common stock issued in the offering will be mailed to the persons entitled
thereto at the registration address noted on the order form as soon as
practicable following consummation of the offering. Any certificates returned as
undeliverable will be held by us until claimed by persons legally entitled
thereto or otherwise disposed of in accordance with applicable law. Although the
shares of common stock will have begun trading, until certificates for the
shares of common stock are available and

                                      135


delivered to purchasers, purchasers may not be able to sell the shares of common
stock that they ordered.

RESTRICTIONS ON PURCHASE OR TRANSFER OF STOCK BY DIRECTORS AND OFFICERS

        All shares of the common stock purchased by our directors and officers
in the offering will be subject to the restriction that such shares may not be
sold or otherwise disposed of for value for a period of one year following the
date of purchase, except for any disposition of such shares (1) following the
death of the original purchaser or (2) by reason of an exchange of securities in
connection with a merger or acquisition approved by the applicable regulatory
authorities. Sales of shares of the common stock by Magyar Bancorp, Inc.'s
directors and officers will also be subject to certain insider trading and other
transfer restrictions under the federal securities laws. See "Supervision and
Regulation--Federal Securities Laws."

        Purchases of outstanding shares of common stock of Magyar Bancorp, Inc.
by directors, executive officers, or any person who was an executive officer or
director of Magyar Bank after adoption of the plan of reorganization, and their
associates during the three-year period following the offering may be made only
through a broker or dealer registered with the Securities and Exchange
Commission. This restriction does not apply, however, to negotiated transactions
involving more than 1% of Magyar Bancorp, Inc.'s outstanding common stock or to
the purchase of shares of common stock under the stock option plan expected to
be implemented subsequent to completion of the offering.

        Magyar Bancorp, Inc. has filed with the Securities and Exchange
Commission a registration statement under the Securities Act of 1933, as
amended, for the registration of the shares of common stock to be issued in the
offering. The registration under the Securities Act of shares of the common
stock to be issued in the offering does not cover the resale of the shares of
common stock. Shares of common stock purchased by persons who are not affiliates
of Magyar Bancorp, Inc. may be resold without registration. Shares purchased by
an affiliate of Magyar Bancorp, Inc. will have resale restrictions under Rule
144 of the Securities Act of 1933. If Magyar Bancorp, Inc. meets the current
public information requirements of Rule 144 under the Securities Act of 1933,
each affiliate of Magyar Bancorp, Inc. who complies with the other conditions of
Rule 144, including those that require the affiliate's sale to be aggregated
with those of certain other persons, would be able to sell in the public market,
without registration, a number of shares not to exceed, in any three-month
period, the greater of 1% of the outstanding shares of Magyar Bancorp, Inc.
common stock or the average weekly volume of trading in the shares of common
stock during the preceding four calendar weeks. Provision may be made in the
future by Magyar Bancorp, Inc. to permit affiliates to have their shares of
common stock registered for sale under the Securities Act of 1933 under certain
circumstances.

        Under guidelines of the NASD, members of the NASD and their associates
face certain reporting requirements upon purchase of the securities.

INTERPRETATION, AMENDMENT AND TERMINATION

        All interpretations of the plan of reorganization by the Board of
Directors will be final. The plan of reorganization provides that, if deemed
necessary or desirable by the Board of

                                      136


Directors of Magyar Bancorp, Inc., the plan may be substantially amended by a
majority vote of the Board of Directors as a result of comments from regulatory
authorities or otherwise, at any time. The plan of reorganization may be
terminated by a majority vote of the Board of Directors at any time.

STOCK INFORMATION CENTER

        If you have any questions regarding the offering, please call the Stock
Information Center at (800) ______________, from 10:00 a.m. to 4:00 p.m.,
Eastern time, Monday through Friday. The Stock Information Center is located at
___________, _________, New Jersey ______.

                        MAGYAR BANK CHARITABLE FOUNDATION

GENERAL

        In furtherance of our commitment to our local community, the plan of
stock issuance provides that we will establish Magyar Bank Charitable Foundation
as a non-stock, nonprofit Delaware corporation in connection with the offering.
The Charitable Foundation will be funded with cash and shares of Magyar Bancorp,
Inc. common stock, as further described below. By further enhancing our
visibility and reputation in our local community, we believe that the Charitable
Foundation will enhance the long-term value of our community banking franchise.
The offering presents us with a unique opportunity to provide a substantial and
continuing benefit to our community and to receive the associated tax benefits.

PURPOSE OF THE CHARITABLE FOUNDATION

        In connection with the closing of the offering, Magyar Bancorp, Inc.
intends to contribute $500,000 in cash and issue a number of shares equal up to
1.77% of the shares of common stock issued in the offering to the Charitable
Foundation. The total aggregate contribution to the Charitable Foundation will
equal 6.53% of the gross proceeds in the stock offering at the midpoint of the
offering range. The purpose of the Charitable Foundation is to provide financial
support to charitable organizations in the communities in which we operate and
to enable our communities to share in our long-term growth. The Charitable
Foundation will be dedicated completely to community activities and the
promotion of charitable causes, and may be able to support such activities in
ways that are not presently available to us. The Charitable Foundation will also
support our ongoing obligations to the community under the Community
Reinvestment Act. Magyar Bank received an "satisfactory" rating in its most
recent Community Reinvestment Act examination by the Federal Deposit Insurance
Corporation.

        Funding the Charitable Foundation with shares of Magyar Bancorp, Inc.
common stock is also intended to allow our community to share in the potential
growth and success of Magyar Bank after the offering is completed because the
Charitable Foundation will benefit directly from increases in the value of
Magyar Bancorp, Inc. common stock. In addition, the Charitable Foundation will
maintain close ties with Magyar Bank, thereby forming a partnership within the
communities in which Magyar Bank operates.

                                      137


STRUCTURE OF THE CHARITABLE FOUNDATION

        The Charitable Foundation will be incorporated under Delaware law as a
non-stock, nonprofit corporation. The certificate of incorporation of the
Charitable Foundation will provide that the corporation is organized exclusively
for charitable purposes as set forth in Section 501(c)(3) of the Internal
Revenue Code. The Charitable Foundation's certificate of incorporation will
further provide that no part of the net earnings of the Charitable Foundation
will inure to the benefit of, or be distributable to, its directors, officers or
members.

        We have selected ____ of our current directors, ________________________
to serve on the initial Board of Directors of the Charitable Foundation. We also
will select one person to serve on the initial Board of Directors who will not
be affiliated with Magyar Bank but who will have experience with local
charitable organizations and grant making. For five years after the offering,
one seat on the Charitable Foundation's Board of Directors will be reserved for
a person from our local community who has experience with local community
charitable organizations and grant making and who is not one of our officers,
directors or employees, and one seat on the Charitable Foundation's Board of
Directors will be reserved for one of Magyar Bank's directors.

        The business experience of our current directors is described in
"Management."

        The Board of Directors of the Charitable Foundation will be responsible
for establishing its grant and donation policies, consistent with the purposes
for which it was established. As directors of a nonprofit corporation, directors
of the Charitable Foundation will at all times be bound by their fiduciary duty
to advance the Charitable Foundation's charitable goals, to protect its assets
and to act in a manner consistent with the charitable purposes for which the
Charitable Foundation is established. The directors of the Charitable Foundation
also will be responsible for directing the activities of the Charitable
Foundation, including the management and voting of the shares of common stock of
Magyar Bancorp, Inc. held by the Charitable Foundation. All shares of common
stock held by the Charitable Foundation must be voted in the same ratio as all
other shares of the common stock on all proposals considered by stockholders of
Magyar Bancorp, Inc.

        The Charitable Foundation's place of business will be located at our
administrative offices. The Board of Directors of the Charitable Foundation will
appoint such officers and employees as may be necessary to manage its
operations. To the extent applicable, we will comply with the affiliates
restrictions set forth in Sections 23A and 23B of the Federal Reserve Act
regulations governing transactions between Magyar Bank and the Charitable
Foundation.

        The Charitable Foundation will receive working capital from its initial
cash contribution of $500,000 ($500,000 at the maximum, as adjusted) and:

        (1)     any dividends that may be paid on Magyar Bancorp, Inc.'s shares
                of common stock in the future;

        (2)     within the limits of applicable federal and state laws, loans
                collateralized by the shares of common stock; or

                                      138


        (3)     the proceeds of the sale of any of the shares of common stock in
                the open market from time to time.

        As a private foundation under Section 501(c)(3) of the Internal Revenue
Code, the Charitable Foundation will be required to distribute annually in
grants or donations a minimum of 5% of the average fair market value of its net
investment assets. One of the conditions imposed on the gift of common stock is
that the amount of common stock that may be sold by the Charitable Foundation in
any one year shall not exceed 5% of the average market value of the assets held
by the Charitable Foundation, except where the Board of Directors of the
Charitable Foundation determines that the failure to sell an amount of common
stock greater than such amount would result in a long-term reduction of the
value of its assets and/or would otherwise jeopardize its capacity to carry out
its charitable purposes.

TAX CONSIDERATIONS

        Our independent tax advisor, Luse Gorman Pomerenk & Schick, P.C., has
advised us that an organization created for the above purposes should qualify as
a Section 501(c)(3) exempt organization under the Internal Revenue Code and
should be classified as a private foundation. The Charitable Foundation will
submit a timely request to the Internal Revenue Service to be recognized as an
exempt organization. As long as the Charitable Foundation files its application
for tax-exempt status within 15 months from the date of its organization, and
provided the Internal Revenue Service approves the application, its effective
date as a Section 501(c)(3) organization will be the date of its organization.
Our independent tax advisor, however, has not rendered any advice on whether the
Charitable Foundation's tax exempt status will be affected by the regulatory
requirement that all shares of common stock of Magyar Bancorp, Inc. held by the
Charitable Foundation must be voted in the same ratio as all other outstanding
shares of common stock of Magyar Bancorp, Inc. on all proposals considered by
stockholders of Magyar Bancorp, Inc.

        Magyar Bancorp, Inc. and Magyar Bank are authorized by federal law to
make charitable contributions. We believe that the offering presents a unique
opportunity to establish and fund a charitable foundation given the substantial
amount of additional capital being raised. In making such a determination, we
considered the dilutive impact to our stockholders of the contribution of shares
of common stock to the Charitable Foundation. We believe that the size of the
contribution to the Charitable Foundation is justified given Magyar Bank's
capital position and its earnings, the substantial additional capital being
raised in the offering and the potential benefits of the Charitable Foundation
to our community. See "Capitalization," "Regulatory Capital Compliance," and
"Comparison of Valuation and Pro Forma Information With and Without the
Charitable Foundation." The amount of the contribution will not adversely affect
our financial condition. We therefore believe that the amount of the charitable
contribution is reasonable given our pro forma capital position, and it does not
raise safety and soundness concerns.

        We have received an opinion from our independent tax advisor that Magyar
Bancorp, Inc.'s contribution of its shares of stock to the Charitable Foundation
should not constitute an act of self-dealing and that we should be entitled to a
deduction in the amount of the fair market value of the stock at the time of the
contribution less the nominal amount that the Charitable

                                      139


Foundation is required to pay Magyar Bancorp, Inc. for such stock. We are
permitted to deduct charitable contributions only in an amount up to 10% of our
annual taxable income in any one year. We are permitted under the Internal
Revenue Code to carry over the excess contribution to the five-year period
following the year of the contribution to the Charitable Foundation. We estimate
that all or substantially all of the contribution should be deductible over the
six-year period (I.E., the year in which the contribution is made and the
succeeding five-year period). However, we do not have any assurance that the
Internal Revenue Service will grant tax-exempt status to the Charitable
Foundation. Furthermore, even if the contribution is deductible, we may not have
sufficient earnings to be able to use the deduction in full. We do not expect to
make any further contributions to the Charitable Foundation within the first
five years following the initial contribution, unless such contributions would
be deductible under the Internal Revenue Code. Any such decisions would be based
on an assessment of, among other factors, our financial condition at that time,
the interests of our stockholders and depositors, and the financial condition
and operations of the Charitable Foundation.

        Although we have received an opinion from our independent tax advisor
that we should be entitled to a deduction for the charitable contribution, there
can be no assurances that the Internal Revenue Service will recognize the
Charitable Foundation as a Section 501(c)(3) exempt organization or that the
deduction will be permitted. In such event, our contribution to the Charitable
Foundation would be expensed without tax benefit, resulting in a reduction in
earnings in the year in which the Internal Revenue Service makes such a
determination.

        As a private foundation, earnings and gains, if any, from the sale of
common stock or other assets are exempt from federal and state income taxation.
However, investment income, such as interest, dividends and capital gains, is
generally taxed at a rate of 2.0%. The Charitable Foundation will be required to
file an annual return with the Internal Revenue Service within four and one-half
months after the close of its fiscal year. The Charitable Foundation will be
required to make its annual return available for public inspection. The annual
return for a private foundation includes, among other things, an itemized list
of all grants made or approved, showing the amount of each grant, the recipient,
any relationship between a grant recipient and the foundation's managers and a
concise statement of the purpose of each grant.

REGULATORY REQUIREMENTS IMPOSED ON THE CHARITABLE FOUNDATION

        The Federal Reserve Board has imposed the following requirements on the
establishment of the Charitable Foundation:

        o       the Charitable Foundation cannot acquire additional common stock
                of Magyar Bancorp, Inc. without notifying the Federal Reserve
                Board; and

        o       the Charitable Foundation will be considered an affiliate of
                Magyar Bancorp, Inc. and Magyar Bancorp, MHC for purposes of
                Regulation W of the Board of Governors of the Federal Reserve
                System, 12 C.F.R. 223.

                                      140


                       RESTRICTIONS ON THE ACQUISITION OF
                      MAGYAR BANCORP, INC. AND MAGYAR BANK

GENERAL

        The principal federal regulatory restrictions which affect the ability
of any person, firm or entity to acquire Magyar Bancorp, Inc. or Magyar Bank or
their respective capital stock are described below. Also discussed are certain
provisions in Magyar Bancorp, Inc.'s charter and bylaws which may be deemed to
affect the ability of a person, firm or entity to acquire Magyar Bancorp, Inc.

FEDERAL AND STATE LAW

        FEDERAL CHANGE IN BANK CONTROL ACT. Federal law provides that no person,
acting directly or indirectly or through or in concert with one or more other
persons, may acquire control of a bank holding company unless the Federal
Reserve Board has been given 60 days prior written notice. For this purpose, the
term "control" means the acquisition of the ownership, control or holding of the
power to vote 25% or more of any class of a bank holding company's voting stock,
and the term "person" includes an individual, corporation, partnership, and
various other entities. In addition, an acquiring person is presumed to acquire
control if the person acquires the ownership, control or holding of the power to
vote of 10% or more of any class of the holding company's voting stock if (a)
the bank holding company's shares are registered pursuant to Section 12 of the
Exchange Act or (b) no other person will own, control or hold the power to vote
a greater percentage of that class of voting securities. Accordingly, the prior
approval of the Federal Reserve Board would be required before any person could
acquire 10% or more of the common stock of Magyar Bancorp, Inc.

        The Federal Reserve Board may prohibit an acquisition of control if:

        o       it would result in a monopoly or substantially lessen
                competition;

        o       the financial condition of the acquiring person might jeopardize
                the financial stability of the institution; or

        o       the competence, experience or integrity of the acquiring person
                indicates that it would not be in the interest of the depositors
                or of the public to permit the acquisition of control by such
                person.

        FEDERAL BANK HOLDING COMPANY ACT. Federal law provides that no company
may acquire control of a bank directly or indirectly without the prior approval
of the Federal Reserve Board. Any company that acquires control of a bank
becomes a "bank holding company" subject to registration, examination and
regulation by the Federal Reserve Board. Pursuant to federal regulations, the
term "company" is defined to include banks, corporations, partnerships,
associations, and certain trusts and other entities, and "control" of a bank is
deemed to exist if a company has voting control, directly or indirectly, of at
least 25% of any class of a bank's voting stock, and may be found to exist if a
company controls in any manner the election of a majority of the directors of
the bank or has the power to exercise a controlling influence over the

                                      141


management or policies of the bank. In addition, a bank holding company must
obtain Federal Reserve Board approval prior to acquiring voting control of more
than 5% of any class of voting stock of a bank or another bank holding company.

        An acquisition of control of a bank that requires the prior approval of
the Federal Reserve Board under the BHCA is not subject to the notice
requirements of the Change in Bank Control Act. Accordingly, the prior approval
of the Federal Reserve Board under the BHCA would be required (a) before any
bank holding company could acquire 5% or more of the common stock of Magyar
Bancorp, Inc. and (b) before any other company could acquire 25% or more of the
common stock of Magyar Bancorp, Inc.

        NEW JERSEY RESTRICTIONS. The New Jersey Banking Act requires prior
approval of the Commissioner before any person may acquire a New Jersey bank
holding company, such as Magyar Bancorp, Inc. except as otherwise expressly
permitted by federal law. For this purpose, the term "person" is defined broadly
to mean a natural person or a corporation, company, partnership, or other forms
of organized entities. The term "acquire" is defined differently for an existing
bank holding company and for other companies or persons. A bank holding company
will be treated as "acquiring" a New Jersey bank holding company if the bank
holding company acquires more than 5% of any class of the voting shares of the
bank holding company. Any other person will be treated as "acquiring" a New
Jersey bank holding company if it acquires ownership or control of more than 25%
of any class of the voting shares of the bank holding company.

THE MUTUAL HOLDING COMPANY STRUCTURE

        Under applicable law and our governing corporate instruments, at least
50.1% of Magyar Bancorp, Inc.'s voting shares must be owned by Magyar Bancorp,
MHC. Magyar Bancorp, MHC will be controlled by its Board of Directors, who will
consist of persons who also are members of the Board of Directors of Magyar
Bancorp, Inc. and Magyar Bank. Magyar Bancorp, MHC will be able to elect all
members of the Board of Directors of Magyar Bancorp, Inc., and as a general
matter, will be able to control the outcome of all matters presented to the
stockholders of Magyar Bancorp, Inc. for resolution by vote, except for matters
that require a vote greater than a majority. Magyar Bancorp, MHC, acting through
its Board of Directors, will be able to control the business and operations of
Magyar Bancorp, Inc. and Magyar Bank, and will be able to prevent any challenge
to the ownership or control of Magyar Bancorp, Inc. by minority stockholders.
Accordingly, a change in control of Magyar Bancorp, Inc. and Magyar Bank cannot
occur unless Magyar Bancorp, MHC first converts to the stock form of
organization. It is not anticipated that a conversion of the Magyar Bancorp, MHC
will occur in the foreseeable future.

CORPORATE GOVERNANCE PROVISIONS IN THE CERTIFICATE OF INCORPORATION AND BYLAWS
OF MAGYAR BANCORP, INC.

        The following discussion is a summary of certain provisions of the
certificate of incorporation and bylaws of Magyar Bancorp, Inc. that relate to
corporate governance. The description is necessarily general and qualified by
reference to the certificate of incorporation and bylaws.

                                      142


        CLASSIFIED BOARD OF DIRECTORS. The Board of Directors of Magyar Bancorp,
Inc. is required by the bylaws to be divided into three staggered classes. Each
year one class will be elected by stockholders of Magyar Bancorp, Inc. for a
three-year term. A classified board promotes continuity and stability of
management of Magyar Bancorp, Inc., but makes it more difficult for stockholders
to change a majority of the directors because it generally takes at least two
annual elections of directors for this to occur.

        AUTHORIZED BUT UNISSUED SHARES OF CAPITAL STOCK. Following the offering,
Magyar Bancorp, Inc. will have authorized but unissued shares of preferred stock
and common stock. See "Description of Capital Stock of Magyar Bancorp, Inc."
Although these shares could be used by the Board of Directors of Magyar Bancorp,
Inc. to make it more difficult or to discourage an attempt to obtain control of
Magyar Bancorp, Inc. through a merger, tender offer, proxy contest or otherwise,
it is unlikely that we would use or need to use shares for these purposes since
Magyar Bancorp, MHC owns a majority of the common stock.

        HOW SHARES ARE VOTED. Magyar Bancorp, Inc.'s certificate of
incorporation provides that there will not be cumulative voting by stockholders
for the election of Magyar Bancorp, Inc.'s directors. No cumulative voting
rights means that Magyar Bancorp, MHC, as the holder of a majority of the shares
eligible to be voted at a meeting of stockholders, may elect all directors of
Magyar Bancorp, Inc. to be elected at that meeting. This could prevent minority
stockholder representation on Magyar Bancorp, Inc.'s Board of Directors.

        RESTRICTIONS ON CALL OF SPECIAL MEETINGS. The certificate of
incorporation and bylaws provide that special meetings of stockholders can be
called only by the Board of Directors pursuant to a resolution adopted by a
majority of the Board of Directors. Stockholders are not authorized to call a
special meeting of stockholders.

        LIMITATION OF VOTING RIGHTS. The certificate of incorporation provides
that in no event will any record owner of any outstanding common stock which is
beneficially owned, directly or indirectly, by a person who beneficially owns
more than 10% of the then outstanding shares of common stock, be entitled or
permitted to vote any of the shares held in excess of the 10% limit. This
restriction does not apply to Magyar Bancorp, MHC or to any tax-qualified
employee stock benefit plan established by Magyar Bancorp, Inc. or Magyar Bank.

        RESTRICTIONS ON REMOVING DIRECTORS FROM OFFICE. The certificate of
incorporation provides that directors may only be removed for cause, and only by
the affirmative vote of the holders of at least 80% of the voting power of all
of our then-outstanding stock entitled to vote (after giving effect to the
limitation on voting rights discussed above in "--Limitation of Voting Rights.")

        PROCEDURES FOR STOCKHOLDER NOMINATIONS. The bylaws of Magyar Bancorp,
Inc. provide an advance notice procedure for certain business, or nominations to
the Board of Directors, to be brought before an annual meeting of stockholders.
In order for a stockholder to properly bring business before an annual meeting,
or to propose a nominee to the Board of Directors, the stockholder must give
written notice to the Secretary of Magyar Bancorp, Inc. not less than ninety
(90) days prior to the date of Magyar Bancorp, Inc.'s proxy materials for the
preceding year's annual meeting; provided, however, that if the date of the
annual meeting is advanced

                                      143


more than thirty (30) days prior to or delayed by more than thirty (30) days
after the anniversary of the preceding year's annual meeting, notice by the
stockholder to be timely must be so delivered not later than the close of
business on the tenth day following the day on which public announcement of the
date of such annual meeting is first made. As to the first annual meeting of
stockholders, to be timely notice must be provided no later than the close of
business on the tenth day following the day on which public announcement of the
date of the meeting is first made. The notice must include the stockholder's
name, record address, and number of shares owned, describe briefly the proposed
business, the reasons for bringing the business before the annual meeting, and
any material interest of the stockholder in the proposed business. In the case
of nominations to the Board of Directors, certain information regarding the
nominee must be provided. Nothing in this paragraph shall be deemed to require
Magyar Bancorp, Inc. to include in its proxy statement and proxy relating to an
annual meeting any stockholder proposal that does not meet all of the
requirements for inclusion established by the Securities and Exchange Commission
in effect at the time such proposal is received.

        AMENDMENTS TO CERTIFICATE OF INCORPORATION AND BYLAWS. Amendments to the
certificate of incorporation must be approved by Magyar Bancorp, Inc.'s Board of
Directors and also by a majority of the outstanding shares of Magyar Bancorp,
Inc.'s voting stock; provided, however, that approval by at least 80% of the
outstanding voting stock is generally required to amend the following
provisions:

        (1)     The limitation on voting rights of persons who directly or
                indirectly offer to acquire or acquire the beneficial ownership
                of more than 10% of any class of equity security of Magyar
                Bancorp, Inc.;

        (2)     The inability of stockholders to act by written consent;

        (3)     The inability of stockholders to call special meetings of
                stockholders;

        (4)     The division of the Board of Directors into three staggered
                classes;

        (5)     The ability of the Board of Directors to fill vacancies on the
                board;

        (6)     The inability to deviate from the manner prescribed in the
                bylaws by which stockholders nominate directors and bring other
                business before meetings of stockholders;

        (7)     The requirement that at least 80% of stockholders must vote to
                remove directors, and can only remove directors for cause;

        (8)     The ability of the Board of Directors to amend and repeal the
                bylaws; and

        (9)     The ability of the Board of Directors to evaluate a variety of
                factors in evaluating offers to purchase or otherwise acquire
                Magyar Bancorp, Inc.

        The bylaws may be amended by the affirmative vote of a majority of the
directors of Magyar Bancorp, Inc. or the affirmative vote of at least 80% of the
total votes eligible to be voted at a duly constituted meeting of stockholders.

                                      144


              DESCRIPTION OF CAPITAL STOCK OF MAGYAR BANCORP, INC.

GENERAL

        Magyar Bancorp, Inc. is authorized to issue 8,000,000 shares of common
stock having a par value of $0.01 per share and 1,000,000 shares of serial
preferred stock. Each share of Magyar Bancorp, Inc.'s common stock will have the
same relative rights as, and will be identical in all respects with, each other
share of common stock. Upon payment of the purchase price for the common stock
in accordance with the plan of reorganization, all of the stock will be duly
authorized, fully paid and nonassessable. Presented below is a description of
Magyar Bancorp, Inc.'s capital stock which is deemed material to an investment
decision with respect to the offering. The common stock of Magyar Bancorp, Inc.
will represent nonwithdrawable capital, will not be an account of an insurable
type, and will not be insured by the Federal Deposit Insurance Corporation.

        Magyar Bancorp, Inc. currently expects that it will have a maximum of up
to 5,923,742 shares of common stock outstanding after the offering, of which
2,723,292 shares will be held by persons other than Magyar Bancorp, MHC
including 104,742 shares issued to the Charitable Foundation. The Board of
Directors can, without stockholder approval, issue additional shares of common
stock, although Magyar Bancorp, MHC, so long as it is in existence, must own a
majority of Magyar Bancorp, Inc.'s outstanding shares of common stock. Magyar
Bancorp, Inc.'s issuance of additional shares of common stock could dilute the
voting strength of the holders of the common stock and may assist management in
impeding an unfriendly takeover or attempted change in control. Magyar Bancorp,
Inc. has no present plans to issue additional shares of common stock other than
pursuant to the stock benefit plans previously discussed.

COMMON STOCK

        DISTRIBUTIONS. Magyar Bancorp, Inc. can pay dividends if, as and when
declared by its Board of Directors, subject to compliance with limitations that
are imposed by law. The holders of common stock of Magyar Bancorp, Inc. will be
entitled to receive and share equally in such dividends as may be declared by
the Board of Directors of Magyar Bancorp, Inc. out of funds legally available
therefor. In the future, dividends from Magyar Bancorp, Inc. may depend, in
part, upon the receipt of dividends from Magyar Bank, because Magyar Bancorp,
Inc. initially will have no source of income other than the investment of
proceeds from the sale of shares of common stock and interest payments received
in connection with its loan to the employee stock ownership plan. See
"Supervision and Regulation-- Federal Banking Regulation--Capital Requirements."
Pursuant to our certificate of incorporation, Magyar Bancorp, Inc. is authorized
to issue preferred stock. If Magyar Bancorp, Inc. does issue preferred stock,
the holders thereof may have a priority over the holders of the common stock
with respect to dividends.

        VOTING RIGHTS. Upon the effective date of the offering, the holders of
common stock of Magyar Bancorp, Inc. will possess exclusive voting rights in
Magyar Bancorp, Inc. Each holder of common stock will be entitled to one vote
per share and will not have any right to cumulate votes in the election of
directors. Under certain circumstances, shares in excess of 10% of the issued
and outstanding shares of common stock may be considered "Excess Shares" and,
accordingly, will not be entitled to vote. See "Restrictions on the Acquisition
of Magyar

                                      145


Bancorp, Inc. and Magyar Bank." If Magyar Bancorp, Inc. issues preferred stock,
holders of the preferred stock may also possess voting rights.

        LIQUIDATION. In the event of any liquidation, dissolution or winding up
of Magyar Bank, Magyar Bancorp, Inc., as holder of Magyar Bank's capital stock,
would be entitled to receive, after payment or provision for payment of all
debts and liabilities of Magyar Bank, including all deposit accounts and accrued
interest thereon, all assets of Magyar Bank available for distribution. In the
event of liquidation, dissolution or winding up of Magyar Bancorp, Inc., the
holders of its common stock would be entitled to receive, after payment or
provision for payment of all its debts and liabilities, all of the assets of
Magyar Bancorp, Inc. available for distribution. If preferred stock is issued,
the holders thereof may have a priority over the holders of the common stock in
the event of liquidation or dissolution.

        RIGHTS TO BUY ADDITIONAL SHARES. Holders of the common stock of Magyar
Bancorp, Inc. will not be entitled to preemptive rights with respect to any
shares which may be issued. Preemptive rights are the priority right to buy
additional shares if Magyar Bancorp, Inc. issues more shares in the future. The
common stock is not subject to redemption.

PREFERRED STOCK

        None of the shares of Magyar Bancorp, Inc.'s authorized preferred stock
will be issued in the offering. Such stock may be issued with such preferences
and designations as the Board of Directors may from time to time determine. The
Board of Directors can, without stockholder approval, issue preferred stock with
voting, dividend, liquidation and conversion rights, which could dilute the
voting strength of the holders of the common stock and may assist management in
impeding an unfriendly takeover or attempted change in control. Magyar Bancorp,
Inc. has no present plans to issue preferred stock.

                          TRANSFER AGENT AND REGISTRAR

        __________________________ will act as the transfer agent and registrar
for the common stock.

                              LEGAL AND TAX MATTERS

        The legality of the common stock and the federal income tax consequences
of the offering and the establishment of the Charitable Foundation have been
passed upon for Magyar Bank and Magyar Bancorp, Inc. by Luse Gorman Pomerenk &
Schick, P.C., Washington, D.C. Luse Gorman Pomerenk & Schick, P.C. has consented
to the references in this prospectus to its opinion. Certain legal matters
regarding the offering will be passed upon for Ryan Beck & Co., Inc. by McCarter
& English, LLP.

                                     EXPERTS

        The financial statements of Magyar Bank as of and for the years ended
September 30, 2004 and 2003 included in this prospectus and in the registration
statement have been audited by Grant Thornton LLP, independent registered public
accounting firm, as indicated in their reports



with respect thereto, and are included therein in reliance upon the authority of
said firm as experts in accounting and auditing.

        FinPro, Inc. has consented to the publication in this prospectus of the
summary of its report to Magyar Bank and Magyar Bancorp, Inc. setting forth its
opinion as to the estimated pro forma market value of the common stock upon the
completion of the offering and its letter with respect to subscription rights.

                       WHERE YOU CAN FIND MORE INFORMATION

        Magyar Bancorp, Inc. has filed a registration statement with the
Securities and Exchange Commission under the Securities Act of 1933, with
respect to the common stock offered hereby. As permitted by the rules and
regulations of the Securities and Exchange Commission, this prospectus does not
contain all the information set forth in the registration statement. This
information can be examined without charge at the public reference facilities of
the Securities and Exchange Commission located at 100 F Street, NE, Washington,
D.C. 20549, and copies of the material can be obtained from the Securities and
Exchange Commission at prescribed rates. The registration statement also is
available through the Securities and Exchange Commission's world wide web site
on the internet at http://www.sec.gov. The statements contained in this
prospectus as to the contents of any contract or other document filed as an
exhibit to the registration statement are, of necessity, brief descriptions
thereof and are not necessarily complete, but do contain all material
information regarding the documents; each statement is qualified by reference to
the contract or document.

        A copy of the certificate of incorporation and bylaws of Magyar Bancorp,
Inc. are available without charge from Magyar Bancorp, Inc., Attention:
Corporate Secretary.

                            REGISTRATION REQUIREMENTS

        In connection with the offering, Magyar Bancorp, Inc. will register the
common stock with the Securities and Exchange Commission under Section 12(g) of
the Securities Exchange Act of 1934; and, upon this registration, Magyar
Bancorp, Inc. and the holders of its shares of common stock will become subject
to the proxy solicitation rules, reporting requirements and restrictions on
stock purchases and sales by directors, officers and greater than 10%
stockholders, the annual and periodic reporting and certain other requirements
of the Securities Exchange Act of 1934. Under the plan of reorganization, Magyar
Bancorp, Inc. has undertaken that it will not terminate this registration for a
period of at least three years following the offering.



                          INDEX TO FINANCIAL STATEMENTS


                                                                            PAGE

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM                      F-2


FINANCIAL STATEMENTS

         BALANCE SHEETS AS OF JUNE 30, 2005 (UNAUDITED) AND
           SEPTEMBER 30, 2004 AND 2003                                       F-3

         STATEMENTS OF INCOME FOR THE NINE MONTHS ENDED
           JUNE 30, 2005 AND 2004 (UNAUDITED) AND FOR THE YEARS
           ENDED SEPTEMBER 30, 2004 AND 2003                                 F-4

         STATEMENT OF CHANGES IN RETAINED EARNINGS FOR THE NINE
           MONTHS ENDED JUNE 30, 2005 AND 2004 (UNAUDITED) AND
           FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003                   F-5

         STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED
           JUNE 30, 2005 AND 2004 (UNAUDITED) AND FOR THE YEARS
           ENDED SEPTEMBER 30, 2004 AND 2003                                 F-6

         NOTES TO FINANCIAL STATEMENTS                                       F-7




                                       F-1


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


Board of Directors
Magyar Bank (Formerly Magyar Savings Bank)


        We have audited the accompanying balance sheets of Magyar Bank as of
September 30, 2004 and 2003 and the related statements of income, changes in
retained earnings and cash flows for the years then ended. These financial
statements are the responsibility of the Bank' s management. Our responsibility
is to express an opinion on these financial statements based on our audits.

        We conducted our audits in accordance the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audits to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
consideration of internal control over financial reporting as a basis for
designing audit procedures that are appropriate in the circumstances but not for
the purpose of expressing an opinion on the effectiveness of the Bank's internal
control over financial reporting. Accordingly, we express no such opinion. An
audit also includes examining, on a test basis, evidence supporting the amounts
and disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, as well as evaluating the
overall financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

        In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of Magyar Bank as of
September 30, 2004 and 2003 and the results of its operations and its cash flows
for the years then ended, in conformity with accounting principles generally
accepted in the United States of America.


/s/ Grant Thornton LLP


Philadelphia, Pennsylvania
December 1, 2004


                                      F-2




                                                         MAGYAR BANK
                                                        Balance Sheets
                                                        (In Thousands)


                                                                                                       September 30,
                                                                                June 30,      ------------------------------
                                                                                  2005            2004             2003
                                                                             -------------    -------------    -------------
                                                                              (Unaudited)
                                                                                                     
        ASSETS

Cash                                                                        $        1,343   $        1,863   $        2,595
Interest bearing deposits with banks                                                 2,375            3,112            5,954
                                                                             -------------    -------------    -------------

        Total cash and cash equivalents                                              3,718            4,975            8,549

Investment securities - available for sale, at fair value                           22,086           31,171           40,076

Investment securities - held to maturity, at cost (fair value
   of $35,970 at June 30, 2005 (unaudited), $42,857 and $38,198
   at September 30, 2004, and 2003, respectively)                                   36,068           42,615           37,267

Federal Home Loan Bank of New York stock, at cost                                    1,828            1,745            1,602

Loans receivable, net                                                              248,312          193,550          173,768

Bank owned life insurance                                                            5,764            5,636            5,181

Accrued interest receivable                                                          1,342            1,274            1,155

Premises and equipment, net                                                          4,302            4,230            4,461

Other assets                                                                         1,676            1,882            1,853
                                                                             -------------    -------------    -------------

        Total assets                                                        $      325,096   $      287,078   $      273,912
                                                                             =============    =============    =============

        LIABILITIES AND RETAINED EARNINGS

Liabilities
   Deposits                                                                 $      259,081   $      223,974   $      225,675
   Escrowed funds                                                                    1,297            1,101            1,197
   Federal Home Loan Bank of New York advances                                      26,729           25,543           10,527
   Securities sold under reverse repurchase agreements                              10,000            9,500            9,500
   Accrued interest payable                                                            160               58               78
   Accounts payable and other liabilities                                            4,669            3,790            4,276
                                                                             -------------    -------------    -------------

        Total liabilities                                                          301,936          263,966          251,253
                                                                             -------------    -------------    -------------

Retained earnings
   Retained earnings - substantially restricted                                     23,542           23,436           22,824
Accumulated other comprehensive loss, net                                             (383)            (324)            (165)
                                                                             -------------    -------------    -------------

        Total retained earnings                                                     23,159           23,112           22,659
                                                                             -------------    -------------    -------------

        Total liabilities and retained earnings                             $      325,095   $      287,078   $      273,912
                                                                             =============    =============    =============


The accompanying notes are an integral part of these statements.

                                                             F-3




                                                         MAGYAR BANK
                                                     Statements of Income
                                                        (In Thousands)


                                                                  Nine months ended June 30,       Year ended September 30,
                                                                 ----------------------------    ----------------------------
                                                                     2005            2004            2004            2003
                                                                 ------------    ------------    ------------    ------------
                                                                          (Unaudited)
                                                                                                    
Interest and dividend income
   Loans, including fees                                        $       9,355   $       7,144   $       9,627   $      10,432
   Investment securities                                                1,918           2,213           2,930           2,863
   Federal Home Loan Bank of New York stock                                57              17              27              75
                                                                 ------------    ------------    ------------    ------------

        Total interest and dividend income                             11,330           9,374          12,584          13,370
                                                                 ------------    ------------    ------------    ------------

Interest expense
   Deposits                                                             2,953           2,435           3,220           4,203
   Borrowed money                                                       1,059             764           1,039           1,004
                                                                 ------------    ------------    ------------    ------------

        Total interest expense                                          4,012           3,199           4,259           5,207
                                                                 ------------    ------------    ------------    ------------

Net interest and dividend income                                        7,318           6,175           8,325           8,163

Provision for loan losses                                                 237             152             202             230
                                                                 ------------    ------------    ------------    ------------

        Net interest and dividend income after provision
           for loan losses                                              7,081           6,023           8,123           7,933
                                                                 ------------    ------------    ------------    ------------

Other income
   Service charges                                                        390             369             511             597
   Other operating income                                                 147             224             285             373
                                                                 ------------    ------------    ------------    ------------

        Total other income                                                537             593             796             970
                                                                 ------------    ------------    ------------    ------------

Other expenses
   Compensation and employee benefits                                   3,689           2,476           3,794           3,113
   Occupancy expenses                                                   1,296             966           1,301           1,213
   Advertising                                                            256             216             279             216
   Professional fees                                                      237             521             628             234
   Federal insurance premiums and assessments                              25              25              34              35
   Service fees                                                           281             266             356             323
   Directors fees                                                         899             546             703             534
   Other expenses                                                         812             769             955           1,084
                                                                 ------------    ------------    ------------    ------------

        Total other expenses                                            7,495           5,785           8,050           6,752
                                                                 ------------    ------------    ------------    ------------

Income before income taxes                                                123             831             869           2,151

Income taxes                                                               17             260             257             624
                                                                 ------------    ------------    ------------    ------------

        Net income                                              $         106   $         571   $         612   $       1,527
                                                                 ============    ============    ============    ============


The accompanying notes are an integral part of these statements.


                                                             F-4



                                                           MAGYAR BANK
                                            Statement of Changes in Retained Earnings
                     Nine months ended June 30, 2005 (unaudited) and years ended September 30, 2004 and 2003
                                                         (In Thousands)


                                                                                Accumulated
                                                                                   other
                                                                Retained       comprehensive     Comprehensive
                                                                earnings       income (Loss)         income           Total
                                                             --------------   ---------------   ---------------   -------------
                                                                                                     
Balance at September 30, 2002                               $        21,297  $            145                 -  $       21,442

  Net income for year ended September 30, 2003                        1,527                 -  $          1,527           1,527
  Other comprehensive loss, net of
    reclassification adjustments and taxes                                -              (310)             (310)           (310)
                                                             --------------   ---------------   ---------------   -------------

Total comprehensive income                                                                     $         1,217
                                                                                                ==============

Balance, September 30, 2003                                          22,824              (165)                -          22,659

  Net income for year ended September 30, 2004                          612                 -  $            612             612
  Other comprehensive loss, net of
    reclassification adjustments and taxes                                -              (159)             (159)           (159)
                                                             --------------   ---------------   ---------------   -------------

Total comprehensive income                                                                     $           453
                                                                                                ==============

Balance, September 30, 2004                                          23,436              (324)                           23,112

  Net income for nine months ended June 30, 2005 (unaudited)            106                 -  $            106             106
  Other comprehensive loss, net of
    reclassification adjustments and taxes
    (unaudited)                                                           -               (59)              (59)            (59)
                                                             --------------   ---------------   ---------------   -------------

Total comprehensive income (unaudited)                                                         $            47
                                                                                                ==============

Balance, June 30, 2005 (unaudited)                          $        23,542  $          (383)                    $       23,159
                                                             ==============   ==============                      =============


The accompanying notes are an integral part of these statements.


                                                             F-5




                                                             MAGYAR BANK
                                                      Statements of Cash Flows


                                                                        Nine months ended June 30,        Year ended September 30,
                                                                       ----------------------------    ----------------------------
                                                                           2005            2004            2004            2003
                                                                       ------------    ------------    ------------    ------------
                                                                              (Unaudited)
                                                                                                          
Operating activities
  Net income                                                          $         106   $         571   $         612   $       1,527
  Adjustment to reconcile net income to net cash provided by
      (used in) operating activities
    Depreciation and amortization                                               391             375             503             511
    Premium amortization on investment and mortgage-backed
      securities, net                                                           120             171             233             151
    Gains on sale of loans                                                        -              (5)             (5)            (95)
    Losses on sale of investment securities                                       6               -               -               -
    Provision for loan losses                                                   237             152             202             230
    Deferred income tax (benefit)                                              (166)            894             253             141
    (Increase) decrease in accrued interest receivable                          (68)            (55)           (119)             89
    (Increase) decrease in Bank owned life insurance                           (140)            124              65            (253)
    (Increase) decrease in other assets                                         415            (111)           (149)           (758)
    (Decrease) increase in accrued interest payable                             102             (12)            (20)            (75)
    (Decrease) increase in other liabilities                                    879          (2,144)           (486)            572
                                                                       ------------    ------------    ------------    ------------

        Net cash provided by (used in) operating activities                   1,882             (40)          1,089           2,040
                                                                       ------------    ------------    ------------    ------------

Investing activities
  Net (increase) decrease in loans receivable                               (55,000)         (6,777)        (19,980)          6,342
  Purchases of investment securities held to maturity                             -         (17,165)        (17,165)        (19,032)
  Purchases of investment securities available for sale                           -          (1,994)         (1,994)        (33,441)
  Sales of investment securities available for sale                           3,116               -               -               -
  Proceeds from maturities/calls of investment securities held
    to maturity                                                               3,000           2,173           2,239           7,124
  Proceeds from maturities/calls of investment securities
    available for sale                                                        2,002           5,000           5,000           4,000
  Proceeds from maturities/calls of Federal Home Loan Bank of
    New York stock                                                                -               -               -              38
  Principal repayments on investment securities held to maturity              3,505           7,315           9,495          12,846
  Principal repayments on investment securities available for sale            3,795           4,124           5,457           2,565
  Purchases of bank owned life insurance                                          -            (520)           (520)            (80)
  Purchases of premises and equipment                                          (464)           (225)           (271)           (142)
  Purchases of Federal Home Loan Bank of New York stock                         (82)            (79)           (143)              -
                                                                       ------------    ------------    ------------    ------------

        Net cash used in investing activities                               (40,128)         (8,148)        (17,882)       (19,780)
                                                                       ------------    ------------    ------------    ------------

Financing activities
  Net (decrease) increase in deposits                                        35,107              (8)         (1,701)         13,482
  Net increase (decrease) in escrowed funds                                     196              73             (96)           (141)
  Net proceeds (repayments) from borrowings                                   1,686           4,310          15,016            (310)
                                                                       ------------    ------------    ------------    ------------

        Net cash provided by financing activities                            36,989           4,375          13,219          13,031
                                                                       ------------    ------------    ------------    ------------

        Net decrease in cash and cash equivalents                            (1,257)         (3,813)         (3,574)         (4,709)

Cash and cash equivalents, beginning of year                                  4,975           8,549           8,549          13,258
                                                                       ------------    ------------    ------------    ------------

Cash and cash equivalents, end of year                                $       3,718   $       4,736   $       4,975   $       8,549
                                                                       ============    ============    ============    ============

Supplemental disclosures of cash flow information
  Cash paid for
    Interest                                                          $      3,944    $       3,192   $       4,378   $       5,275
    Income taxes                                                      $          -    $         140   $         176   $         990


The accompanying notes are an integral part of these statements.


                                                                 F-6



                                   MAGYAR BANK
                          Notes to Financial Statements
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE A - ORGANIZATION

        Magyar Bank (the Bank) is a New Jersey Chartered Mutual Savings Bank
        subject to regulations issued by the New Jersey Department of Banking
        and Insurance and the Federal Deposit Insurance Corporation. The Bank's
        administrative offices are located in New Brunswick, New Jersey. The
        Bank has three branch offices which are located in New Brunswick (main
        branch), North Brunswick and South Brunswick, New Jersey. The Bank's
        savings deposits are insured by the FDIC through the Savings Association
        Insurance Fund (SAIF); also, the Bank is a member of the Federal Home
        Loan Bank of New York.

        The Bank competes with other banking and financial institutions in its
        primary market areas. Commercial banks, savings banks, savings and loan
        associations, credit unions and money market funds actively compete for
        savings and time certificates of deposit and all types of loans. Such
        institutions, as well as consumer financial and insurance companies, may
        be considered competitors of the Bank with respect to one or more of the
        services it renders.

        The Bank is subject to regulations of certain state and federal agencies
        and, accordingly, the Bank is periodically examined by such regulatory
        authorities. As a consequence of the regulation of commercial banking
        activities, the Bank's business is particularly susceptible to future
        state and federal legislation and regulations.

NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

1.      BASIS OF FINANCIAL STATEMENT PRESENTATION

        The accounting and reporting policies of the Bank conform to accounting
        principles generally accepted in the United States of America (US GAAP)
        and predominant practices within the banking industry.

        In preparing financial statements in conformity with US GAAP, management
        is required to make estimates and assumptions that affect the reported
        amounts of assets and liabilities, the disclosure of contingent assets
        and liabilities at the date of the financial statements, and the
        reported amounts of revenues and expenses during the reporting period.
        Actual results could differ from those estimates.

        The consolidated balance sheet at June 30, 2005, and the consolidated
        statements of income and cash flows for the three month periods ended
        June 30, 2005 and 2004, and the consolidated statement of retained
        earnings for the three month period ended June 30, 2005 are unaudited
        and, in the opinion of management, all adjustments, consisting of normal
        recurring accruals, necessary for a fair presentation have been made.
        Amounts appearing in the accompanying notes as of June 30, 2005 and for
        the nine month periods ended June 30, 2005 and 2004 are unaudited. The
        results of operations for the three months ended June 30, 2005 and 2004
        are not necessarily indicative of the results that may be attained for
        an entire fiscal year.

        The principal estimate that is particularly susceptible to significant
        change in the near term relates to the allowance for loan losses. The
        evaluation of the adequacy of the allowance for loan losses includes an
        analysis of the individual loans and overall risk characteristics and
        size of the different loan portfolios, and takes into consideration
        current economic and market conditions, the capability of specific
        borrowers to pay specific loan obligations, as well as current loan
        collateral values. However, actual losses on specific loans, which also
        are encompassed in the analysis, may vary from estimated losses.


                                   (Continued)


                                       F-7


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued

2.      CASH AND CASH EQUIVALENTS

        For purposes of reporting cash flows, cash and cash equivalents include
        cash on hand, amounts due from banks, time deposits with original
        maturities less than three months and overnight deposits.

3.      INVESTMENT SECURITIES

        The Bank classifies investment securities as either held to maturity or
        available for sale.

        Investment securities held to maturity are carried at cost adjusted for
        amortization of premium and accretion of discount over the term of the
        related investments using the interest method. The Bank has the ability
        and positive intent to hold these securities to maturity and,
        accordingly, adjustments are not made for temporary declines in fair
        value below amortized cost. A decline in the fair value of any held to
        maturity security that is deemed other than temporary is charged to
        earnings. The investment in Federal Home Loan Bank stock is carried at
        cost.

        Investment securities classified as available for sale are carried at
        fair value with unrealized gains and losses excluded from earnings and
        reported in a separate component of retained earnings, net of related
        income tax effects. Gains and losses on sales of investment securities
        are recognized upon realization utilizing the specific identification
        method.

        Premium or discount on investment securities is recognized as an
        adjustment of yield by use of the interest method over the life of the
        investment security.

        The Bank follows Statement of Financial Accounting Standards (SFAS) No.
        133, which was amended by SFAS No. 138, "Accounting for Certain
        Derivative Instruments and Certain Hedging Activities", SFAS No. 149,
        "Amendment of Statement 133 on Derivative Instruments and Hedging
        Activities", and SFAS No. 150, "Accounting for Certain Financial
        Instruments with Characteristics of both Liabilities and Equity",
        (collectively SFAS No. 133). SFAS No. 133, as amended, requires that
        entities recognize all derivatives as either assets or liabilities in
        the statement of financial condition and measure those instruments at
        fair value. The Bank did not have any derivative instruments as of June
        30, 2005 and 2004 and September 30, 2004 and 2003.

        In November 2003, the Emerging Issues Task Force (EITF) of the FASB
        issued EITF Abstract 03-1, THE MEANING OF OTHER THAN TEMPORARY
        IMPAIRMENT AND ITS APPLICATION TO CERTAIN INVESTMENTS (EITF 03-1). The
        quantitative and qualitative disclosure provisions of EITF 03-1 were
        effective for years ending after December 15, 2003 and were included in
        the Bank's 2003 financial statements. In March 2004, the EITF issued a
        Consensus on Issue 03-1 requiring that the provisions of EITF 03-1 be
        applied for reporting periods beginning after June 15, 2004 to
        investments accounted for under SFAS No. 115 and 124. EITF 03-1
        establishes a three step approach for determining whether an investment
        is considered impaired, whether that impairment is other-than-temporary,
        and the measurement of an impairment loss. The Board decided to issue
        proposed FSP EITF 03-1a, "Implementation Guidance for the Application of
        Paragraph 16 of EITF Issue No. 03-1", as final without providing
        additional guidance on the meaning of "Other-Than-Temporary Impairment
        and Its Application to Certain Investments", and will supersede EITF
        03-1, "The Meaning of Other-Than-Temporary Impairment and Its
        Application to Certain Investments." and EITF Topic D-44, "Recognition
        of Other-Than-Temporary Impairment upon the Planned Sale of a Security
        Whose Cost Exceeds Fair Value."


                                   (Continued)


                                      F-8


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued

        The final FSP will replace the guidance in paragraphs 10-18 of EITF
        Issue 03-1 (which had been deferred by FSP EITF 03-1-1, "Effective Date
        of Paragraphs 10-20 of EITF Issue No. 03-1, "The Meaning of
        Other-Than-Temporary Impairment and Its Application to Certain
        Investments") with references to existing other-than-temporary
        impairment guidance, such as Statement 115, ACCOUNTING FOR CERTAIN
        INVESTMENTS IN DEBT AND EQUITY SECURITIES, Staff Accounting Bulletin 59,
        ACCOUNTING FOR NONCURRENT MARKETABLE EQUITY SECURITIES, and Opinion 18,
        THE EQUITY METHOD OF ACCOUNTING FOR INVESTMENTS IN COMMON STOCK. FSP FAS
        115-1 will codify the guidance set forth in EITF Topic D-44 and clarify
        that an investor should recognize an impairment loss no later than when
        the impairment is considered other than temporary, even if a decision to
        sell has not been made.

        FSP FAS 115-1 will be effective for other-than-temporary impairment
        analysis conducted in periods beginning after September 15, 2005. The
        Bank is in the process of determining the impact that this EITF will
        have on its financial statements.

4.      LOANS AND ALLOWANCE FOR LOAN LOSSES

        Loans that management has the intent and ability to hold for the
        foreseeable future or until maturity or payoff are stated at the amount
        of unpaid principal and reduced by an allowance for loan losses.
        Interest on loans is accrued and credited to operations based upon the
        principal amounts outstanding. The allowance for loan losses is
        established through a provision for possible loan losses charged to
        operations. Loans are charged against the allowance for loan losses when
        management believes that the collectibility of the principal is
        unlikely.

        Income recognition of interest is discontinued when, in the opinion of
        management, the collectibility of such interest becomes doubtful. A loan
        is generally classified as nonaccrual when the loan is 90 days or more
        delinquent. Loan origination fees and certain direct origination costs
        are deferred and amortized over the life of the related loans as an
        adjustment to the yield on loans receivable in a manner which
        approximates the interest method.

        The allowance for loan losses is maintained at an amount management
        deems adequate to cover estimated losses. In determining the level to be
        maintained, management evaluates many factors, including current
        economic trends, industry experience, historical loss experience,
        industry loan concentrations, the borrowers' ability to repay and
        repayment performance, and estimated collateral values. In the opinion
        of management, the present allowance is adequate to absorb reasonable,
        foreseeable loan losses. While management uses the best information
        available to make such evaluations, future adjustments to the allowance
        may be necessary based on changes in economic conditions or any of the
        other factors used in management's determination. In addition, various
        regulatory agencies, as an integral part of their examination process,
        periodically review the Bank's allowance for losses on loans. Such
        agencies may require the Bank to recognize additions to the allowance
        based on their judgments about information available to them at the time
        of their examination. Charge-offs to the allowance are made when the
        loan is transferred to other real estate owned or other determination of
        impairment.

        The Bank accounts for its impaired loans in accordance with SFAS No.
        114, "Accounting by Creditors for Impairment of a Loan," as amended by
        SFAS No. 118, "Accounting by Creditors for Impairment of a Loan - Income
        Recognition and Disclosures." This standard requires that a creditor
        measure impairment based on the present value of expected future cash
        flows discounted at the loan's effective interest rate, except that as a
        practical expedient, a creditor may measure impairment based on a loan's
        observable market price, or the fair value of the


                                   (Continued)


                                      F-9


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued

        collateral if the loan is collateral dependent. Regardless of the
        measurement method, a creditor may measure impairment based on the fair
        value of the collateral when the creditor determines that foreclosure is
        probable. At June 30, 2005, September 30, 2004 and 2003, the Bank had no
        loans that would be defined as impaired under SFAS No. 114.

        The Bank accounts for its transfers and servicing financial assets in
        accordance with SFAS No. 140, "Accounting for Transfers and Servicing of
        Financial Assets and Extinguishments of Liabilities." SFAS No. 140
        revises the standards for accounting for the securitizations and other
        transfers of financial assets and collateral.

        The Bank follows Financial Accounting Standards Board (FASB)
        Interpretation (FIN) 45, "Guarantor's Accounting and Disclosure
        Requirements for Guarantees, including Indirect Guarantees of
        Indebtedness of Others." FIN 45 requires a guarantor entity, at the
        inception of a guarantee covered by the measurement provisions of the
        interpretation, to record a liability for the fair value of the
        obligation undertaken in issuing the guarantee. At June 30, 2005 and
        September 30, 2004, the Bank did not hold any guarantees subject to FIN
        45.

        In October 2003, the AICPA issued Statement of Position (SOP) 03-3,
        "Accounting for Loans or Certain Debt Securities Acquired in a
        Transfer." SOP 03-3 applies to a loan with the evidence of deterioration
        of credit quality since origination acquired by completion of a transfer
        for which it is probable, at acquisition, that the Bank will be unable
        to collect all contractually required payments receivable. SOP 03-3 is
        effective for loans acquired in fiscal years beginning after December
        31, 2004. At June 30, 2005, the Bank does not have any such loans
        covered by this SOP.

5.      PREMISES AND EQUIPMENT

        Premises and equipment are carried at cost less accumulated
        depreciation, and include expenditures for new facilities, major
        betterments and renewals. Expenditures for maintenance and repairs are
        charged to expense as incurred. Depreciation is computed using the
        straight-line method based upon the estimated useful lives of the
        related assets.

        The Bank accounts for rental costs associated with operating leases
        incurred for and during construction of its new headquarters / main
        branch building by expensing such costs on a straight line basis as
        required under FASB Technical Bulletin 88-1, "Issues Related to
        Accounting for Leases".

        The Bank accounts for the impairment of long-lived assets in accordance
        with SFAS No. 144, "Accounting for the Impairment or Disposal of
        Long-Lived Assets." The standard requires recognition and measurement
        for the impairment of long-lived assets to be held and used or to be
        disposed of by sale. The Bank had no impaired long-lived assets at June
        30, 2005 or at September 30, 2004 and 2003.

6.      REAL ESTATE OWNED

        Real estate properties acquired through loan foreclosures are recorded
        at estimated fair value less cost to sell at the time of foreclosure
        with any writedown charged against the allowance for loan losses.
        Subsequent valuations are periodically performed by management and the
        carrying value is adjusted by a charge to expense to reflect any
        subsequent declines in the estimated fair value. For the nine months
        ended June 30, 2005 and 2004, and the years


                                   (Continued)


                                      F-10


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued

        ended September 30, 2004 and 2003, the Bank did not incur any writedowns
        on foreclosed properties. Further declines in real estate values may
        result in increased foreclosed real estate expense in the future.
        Routine holding costs are charged to expense as incurred and
        improvements to real estate owned that enhance the value of the real
        estate are capitalized.

7.      INCOME TAXES

        Under the liability method, deferred tax assets and liabilities are
        determined based on the difference between the financial statement and
        the tax basis of assets and liabilities as measured by the enacted tax
        rates, which will be in effect when these temporary differences are
        estimated to reverse. Deferred tax expense is the result of changes in
        deferred tax assets and liabilities. The principal types of accounts
        resulting in differences between assets and liabilities for financial
        statement and tax return purposes are allowance for loan losses,
        deferred loan fees, accumulated depreciation and investment securities
        available for sale.

8.      ADVERTISING COSTS

        The Bank expenses advertising costs as incurred.

9.      FINANCIAL INSTRUMENTS

        SFAS No. 107, "Disclosures about Fair Value of Financial Instruments,"
        requires the Bank to disclose the estimated fair value of their assets
        and liabilities considered to be financial instruments. Financial
        instruments requiring disclosure consist primarily of investment
        securities, loans and deposits.

10.     COMPREHENSIVE INCOME

        SFAS No. 130, "Reporting Comprehensive Income," established standards
        for reporting comprehensive income, which includes net income as well as
        certain other items which result in a change to equity during the
        period.

        The income tax effects allocated to comprehensive income is as follows
        (in thousands):



                                                             Nine months ended June 30, 2005
                                                          -------------------------------------
                                                                                       Net of
                                                          Before tax       Tax          tax
                                                            Amount       Expense       Amount
                                                          ----------   -----------   ----------
                                                                      (Unaudited)
                                                                            
        Unrealized gains (losses) on securities
           Unrealized holding losses arising during
               period                                    $      (105)  $        31   $      (74)

           Less reclassification adjustment for losses
               realized in net income                              6            (2)           4

           Minimum pension liability                              20            (9)          11
                                                          ----------   -----------   ----------

        Other comprehensive loss, net                    $       (79) $         20  $       (59)
                                                          ==========   ===========   ==========


                                   (Continued)


                                      F-11


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued



                                                Year ended September 30, 2004            Year ended September 30, 2003
                                            -------------------------------------    -------------------------------------
                                                                         Net of                                   Net of
                                            Before tax       Tax          tax        Before tax       Tax          tax
                                              Amount       Expense       Amount        Amount       Expense       Amount
                                            ----------   -----------   ----------    ----------   -----------   ----------
                                                                                             
        Unrealized gains (losses)
               on securities
           Unrealized holding losses
               arising during period       $      (292) $        122  $      (170)  $      (246) $         90  $      (156)

           Less reclassification
               adjustment for gains
               realized in net income                -             -            -             -             -            -

           Minimum pension liability                20            (9)          11          (280)          126         (154)
                                            ----------   -----------   ----------    ----------   -----------   ----------

        Other comprehensive loss, net      $      (272) $        113  $      (159)  $      (526) $        216  $      (310)
                                            ==========   ===========   ==========    ==========   ===========   ==========


11.     RECLASSIFICATIONS

        Certain 2004 amounts have been reclassified to conform to the 2005
        financial statement presentation.

12.     NEW ACCOUNTING PRONOUNCEMENTS

        The FASB recently issued Statement 154, "Accounting Changes and Error
        Corrections," a replacement of APB Opinion No. 20 and FASB Statement No.
        3, as part of its short-term convergence project with the International
        Accounting Standards Board. Statement 154 requires that all voluntary
        changes in accounting principles and changes required by a new
        accounting pronouncement that do not include specific transition
        provisions be applied retrospectively to prior periods' financial
        statements, unless it is impracticable to do so. Opinion 20, Accounting
        Changes, required that most voluntary changes in accounting principle be
        recognized by including the cumulative effect of changing to the new
        accounting principle as a component of net income in the period of the
        change. Statement 154 is effective prospectively for accounting changes
        and corrections of errors made in fiscal years beginning after December
        15, 2005. Earlier application is permitted for accounting changes and
        corrections of errors made in fiscal years beginning after the date the
        Statement was issued (May 2005). Statement 154 does not change the
        transition provisions of any existing accounting pronouncements,
        including those that are in a transition phase as of the effective date
        of the Statement. The Bank is currently evaluating its possible impact.

        FASB Statement No. 123 (revised 2004), SHARE-BASED PAYMENT. Statement
        123(R) addresses the accounting for share-based payment transactions in
        which an enterprise receives employee services in exchange for (a)
        equity instruments of the enterprise or (b) liabilities that are based
        on the fair value of the enterprise's equity instruments or that may be
        settled by the issuance of such equity instruments. Statement 123(R)
        requires an entity to recognize


                                   (Continued)


                                      F-12


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued

        the grant-date fair-value of stock options and other equity-based
        compensation issued to employees in the income statement. The revised
        Statement generally requires that an entity account for those
        transactions using the fair-value-based method; and eliminates an
        entity's ability to account for share-based compensation transactions
        using the intrinsic value method of accounting in APB Opinion No. 25,
        ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES, which was permitted under
        Statement 123, as originally issued. The revised Statement requires
        entities to disclose information about the nature of the share-based
        payment transactions and the effects of those transactions on the
        financial statements. Statement 123(R) is effective for the Bank
        beginning July 1, 2005. The Bank must use either the modified
        prospective or the modified retrospective transition method. Early
        adoption of this Statement for interim or annual periods for which
        financial statements or interim reports have not been issued is
        permitted. The adoption of Statement 123(R) is expected to reduce
        reported net income and ea mgs per share. Management is in the process
        of evaluating Statement 123(R) and does not know its full impact on the
        consolidated financial statements at this time.

NOTE C - INVESTMENT SECURITIES

        The unamortized cost, gross unrealized gains or losses and the fair
        value of the Bank's investment securities available for sale and held to
        maturity are as follows (in thousands):



                                                                                 June 30, 2005
                                                      ------------------------------------------------------------------
                                                                            Gross            Gross
                                                        Amortized        unrealized        unrealized          Fair
                                                          cost              gains            losses            value
                                                      -------------     -------------     -------------    -------------
                                                                                  (Unaudited)
                                                                                              
        Available for sale
           U.S. government and agency obligations    $        4,000    $            -    $          (82)  $        3,918
           Equity securities                                    142                 -                 -              142
           Mortgage-backed securities                        18,356                 -              (330)          18,026
                                                      -------------     -------------     -------------    -------------

                  Total                              $       22,498    $            -    $         (412)  $       22,086
                                                      =============     =============     =============    =============

        Held to maturity
           U.S. government and agency obligations    $        4,331    $           19    $          (36)  $        4,314
           Corporate notes                                    2,002                29                 -            2,031
           Mortgage-backed securities                        29,735               189              (299)          29,625
                                                      -------------     -------------     -------------    -------------

                  Total                              $       36,068    $          237    $         (335)  $       35,970
                                                      =============     =============     =============    =============


                                   (Continued)


                                      F-13


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE C - INVESTMENT SECURITIES - Continued



                                                                                    September 30, 2004
                                                          ------------------------------------------------------------------
                                                                                Gross            Gross
                                                            Amortized        unrealized        unrealized          Fair
                                                              cost              gains            losses            value
                                                          -------------     -------------     -------------    -------------
                                                                                                  

        Available for sale
           U.S. government and agency obligations        $        5,498    $           57    $         (39)   $        5,516
           Corporate notes                                        2,002                 5                -             2,007
           Equity securities                                        142                 -                -               142
           Mortgage-backed securities                            23,841                 1             (336)           23,506
                                                          -------------     -------------     -------------    -------------

                  Total                                  $       31,483    $           63    $        (375)   $       31,171
                                                          =============     =============     =============    =============

        Held to maturity
           U.S. government and agency obligations        $        7,423    $           30    $          (8)   $        7,445
           Corporate notes                                        2,005                92                -             2,097
           Mortgage-backed securities                            33,187               352             (224)           33,315
                                                          -------------     -------------     -------------    -------------

                  Total                                  $       42,615    $          474    $        (232)   $       42,857
                                                          =============     =============     =============    =============


                                                                                    September 30, 2003
                                                          ------------------------------------------------------------------
                                                                                Gross            Gross
                                                            Amortized        unrealized        unrealized          Fair
                                                              cost              gains            losses            value
                                                          -------------     -------------     -------------    -------------

        Available for sale
           U.S. government and agency obligations        $       10,496    $          207    $            -   $       10,703
           Corporate notes                                        2,031                94                 -            2,125
           Equity securities                                        142                 -                 -              142
           Mortgage-backed securities                            27,426                 -              (320)          27,106
                                                          -------------     -------------     -------------    -------------

                  Total                                  $       40,095    $          301    $         (320)  $       40,076
                                                          =============     =============     =============    =============

        Held to maturity
           U.S. government and agency obligations        $        5,533    $           96    $            -   $        5,629
           Corporate notes                                        2,008               194                 -            2,202
           Mortgage-backed securities                            29,726               713               (72)          30,367
                                                          -------------     -------------     -------------    -------------

                  Total                                  $       37,267    $        1,003    $          (72)  $       38,198
                                                          =============     =============     =============    =============


                                   (Continued)


                                      F-14


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE C - INVESTMENT SECURITIES - Continued

        The amortized cost and fair value of the Bank's investment securities
        available for sale and held to maturity at June 30, 2005, by contractual
        maturity, is shown below (in thousands). Expected maturities will differ
        from contractual maturities because borrowers may have the right to call
        or prepay obligations with or without call or prepayment penalties.



                                                                                    June 30, 2005
                                                         ------------------------------------------------------------------
                                                               Available for sale                   Held to maturity
                                                         -------------------------------    -------------------------------
                                                           Amortized           Fair           Amortized          Fair
                                                              cost             value             cost             value
                                                         -------------     -------------    -------------     -------------
                                                                                     (Unaudited)
                                                                                                 
        Due in one year or less                         $            -    $            -   $        2,002    $        2,031
        Due after one year through five years                    4,000             3,918            4,000             3,966
        Due after five years through ten years                       -                 -              147               162
        Due after ten years                                          -                 -              184               186
        Equity securities                                          142               142                -                 -
        Mortgage-backed securities                              18,356            18,026           29,735            29,625
                                                         -------------     -------------    -------------     -------------

                                                        $       22,498    $       22,086   $       36,068    $       35,970
                                                         =============     =============    =============     =============


        Gross gains of approximately $36,000 and gross losses of $43,000 were
        realized on sales of investment securities classified as available for
        sale for the nine months ended June 30, 2005.

        There were no sales of investment securities during the fiscal year
        ended September 30, 2004, the nine months ended June 30, 2004 and fiscal
        year ended September 30, 2003.

        As of June 30, 2005, September 30, 2004 and 2003, securities having an
        estimated fair value of approximately $1,221,000, $1,207,000 and
        $2,510,000 were pledged to secure public deposits.

        As of June 30, 2005 (unaudited), details of securities with unrealized
        losses are as follows (dollars in thousands):



                                                 Less than 12 months         12 months or longer               Total
                                 Number      -------------------------   --------------------------   -------------------------
          Description of           of            Fair      Unrealized       Fair        Unrealized       Fair       Unrealized
            securities         securities        value       losses         value         losses         value        losses
        -------------------   ------------   -----------   -----------   -----------   ------------   ----------   ------------
                                                                                             
        U.S. government
           and agencies                  5  $        149  $          2  $      7,884  $         116  $     8,033  $         118
        Mortgage-backed
           securities                   38         2,549            13        38,200            616       40,749            629
                              ------------   -----------   -----------   -----------   ------------   ----------   ------------

        Total temporarily
           impaired
           investment
           securities                   43  $      2,698  $         15  $     46,084  $         732  $    48,782   $        747
                              ============   ===========   ===========   ===========   ============   ==========   ============


                                   (Continued)


                                      F-15


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE C - INVESTMENT SECURITIES - Continued

        As of September 30, 2004, details of securities with unrealized losses
        are as follows (dollars in thousands):



                                                 Less than 12 months         12 months or longer               Total
                                 Number      -------------------------   --------------------------   -------------------------
          Description of           of            Fair      Unrealized       Fair        Unrealized       Fair       Unrealized
            securities         securities        value       losses         value         losses         value        losses
        -------------------   ------------   -----------   -----------   -----------   ------------   ----------   ------------
                                                                                             
        U.S. government
           and agencies                  3  $      5,953  $         47  $          -  $           -  $     5,953  $          47
        Mortgage-backed
           securities                   29        23,590           221        19,166            339       42,756            560
                              ------------   -----------   -----------   -----------   ------------   ----------   ------------

        Total temporarily
           impaired
           investment
           securities                   32  $     29,543  $        268  $     19,166  $         339  $    48,709  $         607
                              ============   ===========   ===========   ===========   ============   ==========   ============


        Management has considered factors regarding other than temporarily
        impaired securities and determined that there are no securities that are
        impaired as of June 30, 2005 and September 30, 2004.

NOTE D - LOANS RECEIVABLE, NET

        Loans receivable are comprised of the following (in thousands):



                                                                              September 30,
                                                  June 30,         -----------------------------------
                                                    2005                2004                 2003
                                              ---------------      --------------      ---------------
                                                (Unaudited)
                                                                             
        One-to-four family residential       $        118,672     $       108,722     $        107,531
        Commercial Real Estate                         49,770              19,935               19,354
        Construction                                   37,117               5,526                5,188

        Home equity lines of credit                    10,640               9,065                7,301
        Commercial business                            20,331              27,698                9,630
        Other                                          14,511              24,964               27,042
                                              ---------------      --------------      ---------------

        Total loans receivable                        251,041             195,910              176,046
        Deferred loan costs (fees)                       (248)                (19)                (128)
        Allowance for loan losses                      (2,481)             (2,341)              (2,150)
                                              ---------------      --------------      ---------------

        Total loans receivable, net          $        248,312     $       193,550     $        173,768
                                              ===============      ==============      ===============


                                   (Continued)


                                      F-16


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE D - LOANS RECEIVABLE, NET - Continued

        Certain directors and executive officers of the Bank have loans with the
        Bank. Such loans were made in the ordinary course of business at the
        Bank's normal credit terms, including interest rate and
        collateralization, and do not represent more than a normal risk of
        collection. Total loans receivable from directors and executive officers
        was approximately $2,571,000, $2,324,000 and $2,393,000 at June 30,
        2005, September 30, 2004 and 2003, respectively. During the period
        between September 30, 2004 and June 30, 2005, total principal additions
        were approximately $978,000 and total principal repayments were
        $731,000, respectively.

        At June 30, 2005, September 30, 2004 and 2003, the Bank was servicing
        loans for others amounting to approximately $12,900,000, $3,032,000 and
        $7,770,000, respectively. Servicing loans for others generally consist
        of collecting mortgage payments, maintaining escrow accounts, disbursing
        payments to investors, and foreclosure processing. Loan servicing income
        is recorded on the cash basis and includes servicing fees from investors
        and certain charges collected from borrowers, such as late payment fees.
        In connection with loans serviced for others, the Bank held borrowers'
        escrow balances of approximately $38,000, $34,000 and $33,000 at June
        30, 2005, September 30, 2004 and 2003, respectively.

        The following summarizes the activity in the allowance for losses on
        loans (in thousands):



                                                    June 30,                          September 30,
                                          -----------------------------      -----------------------------
                                              2005             2004              2004             2003
                                          ------------     ------------      ------------     ------------
                                                   (Unaudited)
                                                                                 
        Balance, beginning of period     $       2,341    $       2,150     $       2,150    $       1,926
        Provision charged to income                237              152               202              230
        Charge-offs                                (97)             (11)              (11)              (6)
                                          ------------     ------------      ------------     ------------

           Balance, end of period        $       2,481    $       2,291     $       2,341    $       2,150
                                          ============     ============      ============     ============


        As of June 30, 2005, September 30, 2004 and 2003 nonaccrual loans had a
        total principal balance of approximately $1,492,000, $247,000 and
        $178,000, respectively. The amount of interest income not recognized on
        loans more than 90 days delinquent was approximately $43,000, $12,000,
        $17,000 and $9,000 for the nine months ended June 30, 2005 and 2004,
        respectively, and for the years ended September 30, 2004 and 2003,
        respectively. As of June 30, 2005, September 30, 2004 and 2003 there
        were no loans greater than 90 days past due on which the Bank continued
        to accrue interest income, and the Bank did not have any impaired loans.
        At June 30, 2005 and September 30, 2004, there were no commitments to
        lead additional funds to borrowers whose loans are classified as
        nonaccrual.


                                      F-17


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE E - ACCRUED INTEREST RECEIVABLE

        The following is a summary of accrued interest receivable (in
        thousands):



                                                                                                      September 30,
                                                                              June 30,        -----------------------------
                                                                                2005              2004             2003
                                                                           -------------      ------------     ------------
                                                                            (Unaudited)
                                                                                                     
        Loans                                                             $        1,052     $         870    $         722
        Investment securities                                                        109               195              219
        Mortgage-backed securities                                                   181               209              214
                                                                           -------------      ------------     ------------

           Accrued interest receivable                                    $        1,342     $       1,274    $       1,155
                                                                           =============      ============     ============


NOTE F - PREMISES AND EQUIPMENT

        Premises and equipment consist of the following (in thousands):



                                                                                                      September 30,
                                                          Estimated          June 30,         -----------------------------
                                                         useful lives          2005               2004             2003
                                                       ----------------    -------------      ------------     ------------
                                                                            (Unaudited)
                                                                                                  
        Land                                              Indefinite      $          516     $         516    $         516
        Buildings and improvements                        10-35 years              4,939             4,768            4,735
        Furniture, fixtures and equipment                  5-7 years               1,731             1,442            1,298
                                                                           -------------      ------------     ------------
                                                                                   7,186             6,726            6,549
        Less accumulated depreciation                                             (2,884)           (2,496)          (2,088)
                                                                           -------------      ------------     ------------

                                                                          $        4,302     $       4,230    $       4,461
                                                                           =============      ============     ============


        For the nine months ended June 30, 2005 and 2004 and years ended
        September 30, 2004 and 2003, depreciation expense included in occupancy
        expense amounted to approximately $391,000, $375,000, $503,000 and
        $511,000, respectively.


                                      F-18


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE G - DEPOSITS

        A summary of deposits by type of account follows (in thousands):



                                                                      September 30,
                                              June 30,        -----------------------------
                                                2005              2004             2003
                                           -------------      ------------     ------------
                                            (Unaudited)
                                                                     
        Demand                            $       13,429     $       9,925    $       8,250
        Passbook savings                          51,918            49,550           47,625
        Money market passbook                      1,630             2,206            3,290
        Club accounts                                165               229              238
        Regular NOW accounts                      24,551            24,548           25,706
        Money market NOW accounts                 29,853            25,164           26,909
        Certificates of deposit                  112,959            89,487           90,485
        IRA                                       24,576            22,865           23,172
                                           -------------      ------------     ------------

                                          $      259,081     $     223,974    $     225,675
                                           =============      ============     ============


        At June 30, 2005 (unaudited), certificates of deposit have contractual
        maturities as follows (in thousands):

        2006                                                 $      68,523
        2007                                                        35,943
        2008                                                         6,667
        2009                                                         1,184
        2010                                                           642
                                                              ------------

                                                             $     112,959
                                                              ============

        The aggregate amount of accounts with a minimum denomination of $100,000
        was approximately $28,411,000, $18,786,000 and $23,681,000 at June 30,
        2005, September 30, 2004 and 2003, respectively.

NOTE H - BORROWINGS

1.      FEDERAL HOME LOAN BANK OF NEW YORK ADVANCES

        Federal Home Loan Bank of New York (FHLBNY) advances at June 30, 2005,
        September 30, 2004 and 2003 totaled approximately $21,729,000,
        $25,543,000 and $10,527,000, respectively. The advances are
        collateralized by FHLB stock and otherwise unencumbered qualified
        assets. These advances had a weighted average interest rate of 4.20%,
        3.08% and 5.09% during the nine months ended June 30, 2005 and the years
        ended September 30, 2004 and 2003, respectively. Advances are made
        pursuant to several different credit programs offered from time to time
        by the FHLBNY.

        FHLBNY has established an Overnight Line of Credit and a One-Month
        Overnight Repricing Line of Credit each in the amount of $16,000,000 on
        behalf of the Bank. Each of the foregoing shall expire on July 29, 2005.
        As of June 30, 2005, the Bank had $5,000,000 outstanding under these
        lines of credit. No funds were drawn under these lines of credit as of
        September 30, 2004 and 2003.


                                   (Continued)


                                      F-19


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE H - BORROWINGS

        As of June 30, 2005, the Bank had the ability to borrow $83.9 million
        (including) repurchase agreements from the FHLBNY.

2.      SECURITIES SOLD UNDER REVERSE REPURCHASE AGREEMENTS

        Qualifying reverse repurchase agreements are treated as financings and
        are reflected as liability in the balance sheet. At June 30, 2005,
        September 30, 2004 and 2003, the Bank had reverse repurchase agreements
        of approximately $10,000,000, $9,500,000, and $9,500,000, respectfully.
        These agreements are collateralized by securities underlying the
        agreements and are held in safekeeping with the FHLBNY. At June 30,
        2005, the fair value of the collateral for these agreements totaled
        approximately $10,000,000.

        Information concerning reverse repurchase agreements are summarized as
        follows (in thousands, except percentages):



                                                                    June 30,                         September 30,
                                                          -----------------------------      -----------------------------
                                                              2005             2004              2004             2003
                                                          ------------     ------------      ------------     ------------
                                                                   (Unaudited)
                                                                                                  
        Weighted average balance during the years         $     10,000     $      9,500      $      9,500     $      9,500
        Weighted average interest rate at end of period          4.78%            4.80%             4.80%            4.80%
        Maximum month-end balance during period                 12,500            9,500             9,500            9,500
        Average interest during the period                       4.79%            4.80%             4.80%            4.80%


        Outstanding borrowings as of June 30, 2005 (unaudited) mature as follows
        (in thousands):

        2005                                              $     5,178
        2006                                                    5,000
        2007                                                    6,854
        2008                                                    5,000
        2009                                                    5,000
        2010                                                    4,697
        Thereafter                                              5,000
                                                           ----------

                                                          $    36,729
                                                           ==========


                                      F-20


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE I - INCOME TAXES

        The income tax provision is comprised of the following components (in
        thousands):



                                                                    June 30,                         September 30,
                                                          -----------------------------      -----------------------------
                                                              2005             2004              2004             2003
                                                          ------------     ------------      ------------     ------------
                                                                   (Unaudited)
                                                                                                  

        Current                                          $         183    $        (634)    $           4    $         483
        Deferred                                                  (166)             894               253              141
                                                          ------------     ------------      ------------     ------------

                                                         $          17    $         260     $         257    $         624
                                                          ============     ============      ============     ============


        A reconciliation of the statutory income tax rate to the effective
        income tax rate is as follows:



                                                                Nine months ended
                                                                    June 30,                   Year ended September 30,
                                                          -----------------------------      -----------------------------
                                                              2005             2004              2004             2003
                                                          ------------     ------------      ------------     ------------
                                                                   (Unaudited)
                                                                                                 
        Income tax at statutory rate                     $          47    $         282     $         295    $         627
        Increase (decrease) resulting from
           State income taxes, net of Federal
              income tax benefit                                     3               39                38              120
           Tax-exempt income, net                                  (40)             (67)              (87)             (90)
           Nondeductible expenses                                    7                6                 7                9
           Other, net                                                -                -                 4              (42)
                                                          ------------     ------------      ------------     ------------

                 Total income tax provision              $          17    $         260     $         257    $         624
                                                          ============     ============      ============     ============


                                   (Continued)


                                      F-21


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE I - INCOME TAXES - Continued

        The major sources of temporary differences and their deferred tax effect
        as of June 30, 2005, September 30, 2004 and 2003 are as follows:



                                                                                                      September 30,
                                                                              June 30,        -----------------------------
                                                                                2005              2004             2003
                                                                           -------------      ------------     ------------
                                                                            (Unaudited)
                                                                                                     

        Non-qualified compensation plan                                   $          158     $          50    $         532
        Accrued compensation                                                          23                23               23
        Net unrealized holding losses on investment securities
           available for sale                                                        162               131                8
        Unrealized loss, minimum pension liability adjustment                        (14)              (14)            (126)
        Deferred loan fees                                                            (3)             (107)             (69)
        Discount accretion on loans                                                 (113)             (103)            (106)
        Depreciation                                                                 (50)             (115)            (122)
        Pension                                                                     (144)             (144)            (123)
        Allowance for loan losses                                                    535               440              359
        Other                                                                          -                20                -
        Net operating loss                                                             -               177                -
                                                                           -------------      ------------     ------------

              Net deferred tax asset, included in other assets            $          554     $         358    $         376
                                                                           =============      ============     ============


        Prior to 1996, savings banks that met certain definitions, tests and
        other conditions prescribed by the Internal Revenue Code were allowed to
        deduct, with limitations, a bad debt deduction computed as a percentage
        of taxable income before such deduction. Currently, the Bank employs the
        reserve method to account for bad debt.

        The Bank is not required to provide a deferred tax liability for its tax
        loss reserve as of December 31, 1987 (the Base Year). The amount of this
        reserve on which no deferred taxes have been provided is approximately
        $1,258,000. This reserve could be recognized as taxable income and
        create a current and/or deferred tax liability using the income tax
        rates then in effect if one of the following occur: (1) the Bank's
        retained earnings represented by this reserve is used for purposes other
        than to absorb losses from bad debts, including dividends or
        distributions in liquidation, (2) the Bank fails to meet the
        definitions, tests, or other conditions provided by the Internal Revenue
        Code for a qualified savings and loan association, or (3) there is a
        change in the Federal tax law. Deferred tax liabilities have been
        recorded for tax loss reserves in excess of book reserves recorded after
        the Base Year.

NOTE J - PENSION PLAN

        The Bank has a noncontributory defined benefit pension plan covering all
        eligible employees. The Bank's policy is to fund pension benefits as
        accrued. Plan assets are invested in six diversified investment funds of
        the RSI Retirement Trust (the Trust), a no load series open-ended mutual
        fund. The investment funds include four equity mutual funds and two bond
        mutual funds, each with its own investment objectives, investment
        strategies and risks, as detailed in the Trust's prospectus. The Trust
        has been given discretion by the Plan Sponsor to determine the


                                   (Continued)


                                      F-22


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE J - PENSION PLAN - Continued

        appropriate strategic asset allocation versus plan liabilities, as
        governed by the Trust's Statement of Investment Objectives and
        Guidelines (the Guidelines).

        The long-term investment objective is to be invested 65% in equity
        securities (equity mutual funds) and 35% in debt securities (bond mutual
        funds). If the plan is underfunded under the Guidelines, the bond fund
        portion will be temporarily increased to 50% in order to lessen asset
        value volatility. When the plan is no longer underfunded, the bond fund
        portion will be decreased back to 35%. Asset rebalancing is performed at
        least annually, with interim adjustments made when the investment mix
        varies more than 5% from the target (i.e., a 10% target range).

        The investment goal is to achieve investment results that will
        contribute to the proper funding of the pension plan by exceeding the
        rate of inflation over the long-term. In addition, investment managers
        for the Trust are expected to provide above average performance when
        compared to their peer managers. Performance volatility is also
        monitored. Risk/volatility is further managed by the distinct investment
        objectives of each of the Trust funds and the diversification within
        each fund.

        The following table sets forth the plan's funded status and amounts
        recognized in the Bank's balance sheet at September 30, 2004 and 2003
        (in thousands):



                                                                           2004             2003
                                                                       ------------     ------------
                                                                                 
        Actuarial present value of benefit obligations                $       2,110    $       1,748
                                                                       ============     ============

        Change in benefit obligation
           Projected benefit obligation                               $       2,383    $       1,885
           Service cost                                                         125              106
           Interest cost                                                        149              136
           Actuarial gains                                                       81              264
           Annuity payments and lump sum distributions                           (8)              (8)
                                                                       ------------     ------------

               Projected benefit obligation                           $       2,730    $       2,383
                                                                       ============     ============

        Change in plan assets
           Market value of assets                                     $       1,536    $       1,156
           Actual return on plan assets                                         129              127
           Employer contributions                                               233              260
           Annuity payments and lump sum distributions                           (8)              (8)
                                                                       ------------     ------------

               Market value of assets                                         1,890            1,535
                                                                       ------------     ------------

        Projected benefit obligation in excess of plan assets                  (840)            (847)
        Unrecognized net obligation                                              54               57
        Unrecognized net losses                                                 931              915
        Prior service cost due to plan amendment August 1, 1998                  57               71
                                                                       ------------     ------------

           Prepaid pension costs                                      $         202    $         196
                                                                       ============     ============


                                   (Continued)


                                      F-23


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE J - PENSION PLAN - Continued

        Net pension cost for the years ended September 30, 2004 and 2003,
        respectively, included the following components (in thousands):



                                                                           2004             2003
                                                                       ------------     ------------
                                                                                 
        Service cost benefits earned during the year                  $         125    $         106
        Interest cost on projected benefit obligation                           149              136
        Expected return on plan assets                                         (127)            (118)
        Amortization of transitional obligation                                   3                3
        Amortization of unrecognized loss                                        63               60
        Amortization of unrecognized past service liability                      14               14
                                                                       ------------     ------------

           Net periodic pension cost                                  $         227    $         201
                                                                       ============     ============


        For 2004 and 2003, the weighted average discount rate and rate of
        increase in future compensation levels used in determining the actuarial
        present value of the projected benefit obligation were 6.125% and 6.25%
        and 3.25% and 3.50%, respectively. The expected long-term rates of
        return on assets were 7.50% and 7.50% for 2004 and 2003.

        DETERMINATION OF LONG-TERM RATE-OF-RETURN

        The long-term rate-of-return on assets assumption was set based on
        historical returns earned by equities and fixed income securities,
        adjusted to reflect expectations of future returns as applied to the
        plan's target allocation of asset classes. Equities and fixed income
        securities were assumed to earn real rates of return in the ranges of
        5-9% and 2-6%, respectively. The long-term inflation rate was estimated
        to be 3%. When these overall return expectations are applied to the
        plan's target allocation, the expected rate of return is determined to
        be between 6.5% and 10.5%.

        CURRENT ASSET ALLOCATION

        The Bank's pension plan weighted-average asset allocations at September
        30, 2004 and 2003, by asset category are as follows:



                                                                           2004             2003
                                                                       ------------     ------------
                                                                                 
        Equity securities                                                        52%              52%
        Debt Securities (Bond Mutual Funds)                                      48%              48%
                                                                       ------------     ------------

           Total                                                                100%             100%
                                                                       ============     ============


        EXPECTED CONTRIBUTIONS

        For the Fiscal Year ending September 30, 2005, the Bank expects to
        contribute approximately $170,000 to the Plan.


                                   (Continued)


                                      F-24


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE J - PENSION PLAN - Continued

        ESTIMATED FUTURE BENEFIT PAYMENTS

        The following benefit payments, which reflect approximate expected
        future service, as appropriate, are expected to be paid as follows (in
        thousands):

                2005                                  $        21
                2006                                           30
                2007                                           40
                2008                                           61
                2009                                           85
                Years 2010-2014                               806

NOTE K - NONQUALIFIED COMPENSATION PLAN

        During 1996, the Bank adopted a Supplemental Executive Retirement Plan
        (SERP) for the benefit of its officers. In addition, the Bank also
        adopted voluntary Deferred Income and Emeritus Plans on behalf of their
        directors and those directors elected by the Board as "Director
        Emeritus." The SERP provides the Bank with the opportunity to supplement
        the retirement income of selected officers to achieve equitable wage
        replacement at retirement while the Deferred Income Plan provides
        participating directors with an opportunity to defer all or a portion of
        their fees into a tax deferred accumulation account for future
        retirement. The Director Emeritus Plan enables the Bank to reward its
        directors for longevity of service in consideration of their
        availability and consultation at a sum equal to a fifteen year certain
        annuity based on fifty-percent of their directors' last years' Board
        fee. The SERP is based upon achieving retirement benefits equal to two
        percent multiplied by the number of service years multiplied by the
        final salary.

        In 2001, the Bank adopted a New Director Emeritus Plan (the New Plan),
        which supplemented the prior Director Emeritus Plans. Under the New
        Plan, the Directors will be entitled to a Benefit upon attainment of
        his/her benefit age. The Directors will receive an annual amount in
        monthly installments based on the his/her total Board and Committee fees
        in the twelve month prior to attainment of his/her benefit age. The
        amount will be 10% plus 2% for each year of service with a maximum of
        50%, provided that the Director has served for at least five years with
        a maximum of 60%.

        The Bank funded the original plans through a modified endowment contract
        with a cash premium paid of $2,468,250 during fiscal 1996 and an
        additional cash premium of $800,000 during 2000. The New Plan was funded
        on August 1, 2001 with a cash premium paid of $845,000. Income recorded
        for the plans represents life insurance income as recorded based on the
        projected increases in cash surrender values of life insurance policies.
        As of June 30, 2005, September 30, 2004 and 2003, the Life Insurance
        Contracts have a cash surrender value of approximately $5,764,000,
        $5,636,000 and $5,181,000, respectively.

        The Bank is recording benefit costs so that the cost of each
        participant's retirement benefits is being expensed and accrued over the
        participant's active employment so as to result in a liability at
        retirement date equal to the present value of the benefits expected to
        be provided.

        As of June 30, 2005, September 30, 2004 and 2003, the Bank had accrued
        approximately $395,000, $127,000 and $1,332,000, respectively, for
        benefits under these Plans.


                                      F-25


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE L - 401(K) EMPLOYEE CONTRIBUTION PLAN

        The Bank has a defined contribution 401(k) plan covering all employees,
        as defined under the plan document. Employees may contribute to the
        plan, as defined under the plan document, and the Bank can make
        discretionary contributions. The Bank contributed approximately $81,000,
        $53,000, $76,000 and $51,000 to the plan for the nine months ended June
        30, 2005 and 2004 and years ended September 30, 2004 and 2003,
        respectively.

NOTE M - LEASE COMMITMENTS

        Approximate future minimum payments under non-cancelable operating
        leases are due as follows (in thousands):

        PERIOD ENDING JUNE 30, (UNAUDITED)

                2006                                  $       101
                2007                                          108
                2008                                          116
                2009                                          116
                2010                                          116
                Thereafter                                    116
                                                       ----------

                                                      $       673
                                                       ==========

        The total rental expense was approximately $114,000, $238,000, $333,000
        and $258,000 for the nine months ended June 30, 2005 and 2004, and years
        ended September 30, 2004 and 2003, respectively.

NOTE N - FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

        The Bank is a party to financial instruments with off-balance-sheet risk
        in the normal course of business to meet the financing needs of its
        customers. These financial instruments are commitments to extend credit.
        Those instruments involve, to varying degrees, elements of credit and
        interest rate risk in excess of the amounts recognized in the balance
        sheets.

        The Bank's exposure to credit loss in the event of nonperformance by the
        other party to the financial instrument for commitments to extend credit
        is represented by the contractual notional amount of those instruments.
        The Bank uses the same credit policies in making commitments and
        conditional obligations as it does for on-balance-sheet instruments.

        At June 30, 2005, September 30, 2004 and 2003, the Bank had outstanding
        commitments (substantially all of which expire within one year) to
        originate residential mortgage loans, construction loans, commercial
        real estate and consumer loans. These commitments were comprised of
        fixed and variable rate loans (in thousands).


                                   (Continued)


                                      F-26


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE N - FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK - Continued



                                                                                                      September 30,
                                                                              June 30,        -----------------------------
                                                                                2005              2004             2003
                                                                           -------------      ------------     ------------
                                                                            (Unaudited)
                                                                                                     
        Financial instruments whose contract amounts
              represent credit risk
           Unused lines of credit                                         $       28,414     $      18,190    $      12,976
           Fixed rate loan commitments                                    $       10,200     $         763    $         571
           Variable rate loan commitments                                 $       40,300     $      30,888    $      16,139


        Unused lines of credit are legally binding agreements to lend to a
        customer as long as there is no violation of any condition established
        in the contract. Lines of credit generally have fixed expiration dates
        or other termination clauses. The amount of collateral obtained, if
        deemed necessary by the Bank, is based on management's credit evaluation
        of the borrower.

NOTE O - FAIR VALUE OF FINANCIAL INSTRUMENTS

        The following methods and assumptions were used to estimate the fair
        value of each class of financial instruments for which it is practicable
        to estimate fair value:

        Cash on hand and on deposit -- For these short-term instruments, the
        carrying amount is a reasonable estimate of fair value.

        Investment securities -- For investment securities, fair values are
        based on quoted market prices.

        Loans -- Fair value for the loan portfolio is based on independent
        prices obtained from an independent brokerage firm. Such estimates
        incorporate information relating to weighted average term to maturity,
        weighted average coupon, the weighted average balance, the value of
        servicing rights, rate resetting characteristics, maturity and
        amortization attributes.

        For nonperforming loans, fair value is calculated by first reducing the
        carrying value by a reserve amount based on internal and regulatory loan
        classifications. Values are further adjusted according to recent
        appraised values on the individual properties. If recent appraisals are
        not available, a discount is applied depending on the date of the last
        appraisal performed on the property. The carrying value, which is net of
        reserves and valuation allowances, is therefore considered a reasonable
        estimate of fair value.

        The fair value of commitments to extend credit is estimated based on the
        amount of unamortized deferred loan commitment fees. The fair value of
        letters of credit is based on the amount of unearned fees plus the
        estimated costs to terminate the letters of credit. Fair values of
        unrecognized financial instruments including commitments to extend
        credit and the fair value of letter of credit are considered immaterial.

        Savings deposits -- The fair value of savings deposits with no stated
        maturity, such as money market deposit accounts, interest-bearing
        checking accounts and savings accounts, is equal to the amount payable
        on demand. The fair value of certificates of deposit is based on the
        discounted value of contractual cash flows. The discount rate is
        equivalent to the rate currently offered by the Bank for deposits of
        similar size, type and maturity.


                                   (Continued)


                                      F-27


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE O - FAIR VALUE OF FINANCIAL INSTRUMENTS - Continued

        Accrued interest receivable and payable -- For these short-term
        instruments, the carrying amount is a reasonable estimate of fair value.

        Federal Home Loan Bank of New York advances and Securities sold under
        reverse repurchase agreements -- The fair value of borrowings is based
        on the discounted value of contractual cash flows. The discount rate is
        equivalent to the rate currently offered by the Federal Home Loan Bank
        of New York for borrowings of similar maturity and terms.

        The carrying amounts and estimated fair values of the Bank's financial
        instruments at June 30, 2005 (unaudited), September 30, 2004 and 2003
        are as follows (in thousands):



                                                                                                           2005
                                                                                               ----------------------------
                                                                                                 Carrying          Fair
                                                                                                   value           value
                                                                                               ------------    ------------
                                                                                                        
        Financial assets
           Investment and mortgage-backed securities                                          $      58,154   $      58,056
           Loans, less allowance for loan losses                                                    248,312         249,820
           Bank owned life insurance                                                                  5,764           5,764

        Financial liabilities
           Deposits
               Demand, NOW and money market savings                                                 121,547         121,547
               Certificates of deposit, other                                                       137,534         137,093
                                                                                               ------------    ------------

                  Total deposits                                                                    259,081         258,640
                                                                                               ------------    ------------

        Federal Home Loan Bank of New York
           Advances and securities sold under reverse repurchase agreements                   $      36,729   $      37,008
                                                                                               ============    ============

                                                                           2004                            2003
                                                               ----------------------------    ----------------------------
                                                                 Carrying          Fair          Carrying          Fair
                                                                   value           value           value           value
                                                               ------------    ------------    ------------    ------------

        Financial assets
           Investment and mortgage-backed securities          $      73,786   $      74,029   $      77,343   $      78,274
           Loans, less allowance for loan losses                    193,550         194,971         173,768         176,366
           Bank owned insurance policies                              5,636           5,636           5,181           5,181


                                   (Continued)


                                      F-28


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE O - FAIR VALUE OF FINANCIAL INSTRUMENTS - Continued



                                                                           2004                            2003
                                                               ----------------------------    ----------------------------
                                                                 Carrying          Fair          Carrying          Fair
                                                                   value           value           value           value
                                                               ------------    ------------    ------------    ------------
                                                                                                  
        Financial liabilities
           Deposits
               Demand, NOW and money market savings           $     111,730   $     111,730   $     112,018   $     112,018
               Certificates of deposit, other                       112,244         112,577         113,657         115,020
                                                               ------------    ------------    ------------    ------------

                  Total deposits                                    223,974         224,307         225,675         227,038
                                                               ------------    ------------    ------------    ------------

        Federal Home Loan Bank of New York
           Advances and securities sold under reverse
               repurchase agreements                          $      35,043   $      36,110   $      20,027   $      20,027
                                                               ============    ============    ============    ============


        The fair value of commitments to extend credit is estimated based on the
        amount of unamortized deferred loan commitment fees. The fair value of
        letters of credit is based on the amount of unearned fees plus the
        estimated cost to terminate the letters of credit. Fair values of
        unrecognized financial instruments including commitments to extend
        credit and the fair value of letters of credit are considered
        immaterial.

NOTE P - REGULATORY CAPITAL

        The Bank is required to maintain average reserve balances with the
        Federal Reserve Bank. The average amount of this balance for the nine
        months ended June 30, 2005, was approximately $375,000.

        The Bank is required to maintain minimum amounts of capital to total
        "risk-weighted" assets, as defined by the banking regulators. Failure to
        meet minimum capital requirements can initiate certain mandatory and
        possibly discretionary actions by regulators that, if undertaken, could
        have a direct material effect on the Banks' financial statements. Under
        capital adequacy guidelines and the regulatory framework for prompt
        corrective action, the Bank must meet specific capital guidelines that
        involve quantitative measures of the Bank's assets, liabilities, and
        certain off balance sheet items as calculated under regulatory
        accounting practices. The Bank's capital amounts and classification are
        also subject to qualitative judgments by the regulators about
        components, risk weightings and other factors.

        Quantitative measures established by regulation to ensure capital
        adequacy require the Bank to maintain minimum ratios of Leverage
        Capital, Tier I and Total Risk-based Capital. The following table sets
        forth (in thousands) the Bank's actual and required capital levels under
        those measures:


                                   (Continued)


                                      F-29


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE P - REGULATORY CAPITAL - Continued



                                                                                                               To be well-
                                                                                                            capitalized under
                                                                                    For capital             prompt corrective
                                                            Actual               adequacy purposes          action provisions
                                                   ------------------------   -----------------------   -----------------------
                                                      Amount        Ratio        Amount        Ratio       Amount        Ratio
                                                   ------------   ---------   -----------   ---------   ------------   --------
                                                                                                     
        As of June 30, 2005 (unaudited)
           Total capital (to risk-weighted assets)    $  26,023     10.98%      $  18,966    => 8.00%     $   23,708   => 10.00%
           Tier I Capital (to risk-weighted assets)      23,542      9.93%          9,483    => 4.00%         14,225   =>  6.00%
           Tier I Capital (to average assets)            23,542      7.47%          9,450    => 3.00%         15,750   =>  5.00%

        As of September 30, 2004
           Total capital (to risk-weighted assets)    $  25,602     13.79%      $  14,849    => 8.00%     $   18,561   => 10.00%
           Tier I Capital (to risk-weighted assets)      23,227     12.54%          7,424    => 4.00%         11,137   =>  6.00%
           Tier I Capital (to average assets)            23,227      8.36%          8,357    => 3.00%         13,929   =>  5.00%

        As of September 30, 2003
           Total capital (to risk-weighted assets)    $  24,552     15.07%       $ 13,030    => 8.00%     $   16,288   => 10.00%
           Tier I Capital (to risk-weighted assets)      22,516     13.82%          6,515    => 4.00%          9,773   =>  6.00%
           Tier I Capital (to average assets)            22,516      8.29%          8,147    => 3.00%         13,578   =>  5.00%


        As of September 30, 2004, the most recent notification from the Federal
        Deposit Insurance Corporation categorized the Bank as well-capitalized
        under the regulatory framework for prompt corrective action. There are
        no conditions or events since that notification that management believes
        have changed the Bank's category. At September 30, 2004, management
        believes that the Bank meets all capital adequacy requirements to which
        it is subject.

NOTE Q - REORGANIZATION (UNAUDITED)

        On July 6, 2005, the Board of Directors of Magyar Bank adopted a Plan of
        Reorganization from a Mutual Savings Bank to a Mutual Holding Company
        and Stock Issuance Plan pursuant to which the Bank proposes to
        reorganize from a New Jersey-chartered mutual savings bank into the
        mutual holding company structure pursuant to the laws of the State of
        New Jersey, the regulations of the Commissioner, the regulations of the
        FDIC, and other applicable federal laws and regulations. A principal
        part of the Reorganization is (i) the formation of the Mutual Holding
        Company as a New Jersey-chartered mutual holding company, (ii) the
        formation of the Stock Holding Company as a capital stock corporation
        and a wholly-owned subsidiary of the Mutual Holding Company, and (iii)
        the conversion of the Bank to the Stock Bank, which will be a New
        Jersey-chartered stock savings bank and a wholly-owned subsidiary of the
        Stock Holding Company as long as the Mutual Holding Company is in.
        existence. The Mutual Holding Company will always own at least a
        majority of the Stock Holding Company's common stock so long as the
        Mutual Holding Company is in existence. The Reorganization is subject to
        the approval of the Commissioner, the FDIC, and the FRB.


                                   (Continued)


                                      F-30


                                   MAGYAR BANK
                    Notes to Financial Statements - Continued
            June 30, 2005 (unaudited) and September 30, 2004 and 2003




NOTE Q - REORGANIZATION - Continued

        Concurrently with the Reorganization, the Stock Holding Company intends
        to offer for sale up to 49.9% of its Common Stock in the Stock Offering
        on a priority basis to qualifying depositors and Tax-Qualified Employee
        Plans of the Bank, with any remaining shares offered to the public in a
        Community Offering or a Syndicated Community Offering, or a combination
        thereof. The Stock Offering will be conducted in accordance with
        applicable federal and state laws and regulations.

        In the event the Stock Holding Company is not established as part of the
        Reorganization, the Board of Directors may elect to proceed with the
        Reorganization by forming the Stock Bank as a direct majority-owned
        subsidiary of the Mutual Holding Company. In such event, any reference
        in this Plan to a Stock Offering by the Stock Holding Company shall mean
        a stock offering by the Stock Bank directly, and the terms and
        conditions of the Stock Offering described herein shall apply to a stock
        offering by the Stock Bank unless clearly inapplicable.

        As part of the Stock Offering and consistent with the Bank's ongoing
        commitment to remain an independent community-oriented savings bank, the
        Bank will establish a charitable foundation or trust. The charitable
        foundation would complement the Bank's existing community reinvestment
        and charitable activities in a manner that will allow the community to
        share in the growth and success of the Bank. Accordingly, concurrently
        with the completion of the Stock Offering, the Stock Holding Company
        will contribute to a new charitable foundation shares of Common Stock
        and/or cash, provided the total contribution of Common Stock and/or cash
        to the charitable foundation does not exceed 8% of the gross proceeds of
        the Stock Offering, and provided that the number of shares of Common
        Stock to be held by the charitable foundation following such
        contribution shall be less than 2% of the total number of shares of
        Common Stock to be outstanding.


                                      F-31



        You should rely only on the information contained in this document or
that to which we have referred you. We have not authorized anyone to provide you
with information that is different. This document does not constitute an offer
to sell, or the solicitation of an offer to buy, any of the securities offered
hereby to any person in any jurisdiction in which such offer or solicitation
would be unlawful. The affairs of Magyar Bank or Magyar Bancorp, Inc. may change
after the date of this prospectus. Delivery of this document and the sales of
shares made hereunder does not mean otherwise.


                              Magyar Bancorp, Inc.
                    Proposed Holding Company for Magyar Bank


                        2,277,000 Shares of Common Stock
                 (Subject to Increase to up to 2,618,550 Shares)


                                 ---------------

                                   PROSPECTUS

                                 ---------------



                              Ryan Beck & Co., Inc.



                               November ___, 2005



UNTIL THE LATER OF ____________, 2005 OR 25 DAYS AFTER THE COMMENCEMENT OF THE
OFFERING, ALL DEALERS EFFECTING TRANSACTIONS IN THE REGISTERED SECURITIES,
WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A
PROSPECTUS. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A
PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.



PART II:        INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24.        INDEMNIFICATION OF DIRECTORS AND OFFICERS

Articles NINTH and TENTH of the Certificate of Incorporation of Magyar Bancorp,
Inc. (the "Corporation") set forth circumstances under which directors,
officers, employees and agents of the Corporation may be insured or indemnified
against liability which they incur in their capacities as such:

        NINTH:

        A.      Each person who was or is made a party or is threatened to be
made a party to or is otherwise involved in any action, suit or proceeding,
whether civil, criminal, administrative or investigative (hereinafter a
"proceeding"), by reason of the fact that he or she is or was a Director or an
Officer of the Corporation or is or was serving at the request of the
Corporation as a Director, Officer, employee or agent of another corporation or
of a partnership, joint venture, trust or other enterprise, including service
with respect to an employee benefit plan (hereinafter an "indemnitee"), whether
the basis of such proceeding is alleged action in an official capacity as a
Director, Officer, employee or agent or in any other capacity while serving as a
Director, Officer, employee or agent, shall be indemnified and held harmless by
the Corporation to the fullest extent authorized by the Delaware General
Corporation Law, as the same exists or may hereafter be amended (but, in the
case of any such amendment, only to the extent that such amendment permits the
Corporation to provide broader indemnification rights than such law permitted
the Corporation to provide prior to such amendment), against all expense,
liability and loss (including attorneys' fees, judgments, fines, ERISA excise
taxes or penalties and amounts paid in settlement) reasonably incurred or
suffered by such indemnitee in connection therewith; provided, however, that,
except as provided in Section C hereof with respect to proceedings to enforce
rights to indemnification, the Corporation shall indemnify any such indemnitee
in connection with a proceeding (or part thereof) initiated by such indemnitee
only if such proceeding (or part thereof) was authorized by the Board of
Directors of the Corporation.

        B.      The right to indemnification conferred in Section A of this
Article NINTH shall include the right to be paid by the Corporation the expenses
incurred in defending any such proceeding in advance of its final disposition
(hereinafter an "advancement of expenses"); provided, however, that, if the
Delaware General Corporation Law requires, an advancement of expenses incurred
by an indemnitee in his or her capacity as a Director or Officer (and not in any
other capacity in which service was or is rendered by such indemnitee,
including, without limitation, service to an employee benefit plan) shall be
made only upon delivery to the Corporation of an undertaking (hereinafter an
"undertaking"), by or on behalf of such indemnitee, to repay all amounts so
advanced if it shall ultimately be determined by final judicial decision from
which there is no further right to appeal (hereinafter a "final adjudication")
that such indemnitee is not entitled to be indemnified for such expenses under
this Section or otherwise. The rights to indemnification and to the advancement
of expenses conferred in Sections A and B of this Article NINTH shall be
contract rights and such rights shall continue as to an indemnitee who has
ceased to be a Director, Officer, employee or agent and shall inure to the
benefit of the indemnitee's heirs, executors and administrators.

        C.      If a claim under Section A or B of this Article NINTH is not
paid in full by the Corporation within sixty days after a written claim has been
received by the Corporation, except in the case of a claim for an advancement of
expenses, in which case the applicable period shall be twenty days, the
indemnitee may at any time thereafter bring suit against the Corporation to
recover the unpaid amount of the claim. If successful in whole or in part in any
such suit, or in a suit brought by the Corporation to recover an advancement of
expenses pursuant to the terms of an undertaking, the indemnitee also shall be
entitled to be paid the expense of prosecuting or defending such suit. In (i)
any suit brought by the indemnitee to enforce a right to indemnification
hereunder (but not in a suit brought by the indemnitee to enforce a right to an
advancement of expenses) it shall be a defense that, and (ii) in any suit by the
Corporation to recover an advancement of expenses pursuant to the terms of an
undertaking the Corporation shall be entitled to recover such expenses upon a
final adjudication that, the indemnitee has not met any applicable standard for
indemnification set forth in the Delaware General Corporation Law. Neither the
failure of the Corporation (including its Board of Directors, independent legal
counsel, or its stockholders) to have made a determination prior to the
commencement of such suit that indemnification of the indemnitee is proper in
the circumstances because the indemnitee has met the applicable standard of
conduct set forth in the Delaware General Corporation Law, nor an actual
determination by the Corporation (including its Board of Directors, independent
legal counsel, or its stockholders) that the indemnitee has not met such
applicable standard of conduct, shall create a presumption that the indemnitee
has not met the applicable standard of conduct or, in the case of such a suit
brought by the indemnitee, be a defense to such suit. In any suit brought by the
indemnitee to enforce a right to indemnification or to an advancement of
expenses hereunder, or by the



Corporation to recover an advancement of expenses pursuant to the terms of an
undertaking, the burden of proving that the indemnitee is not entitled to be
indemnified, or to such advancement of expenses, under this Article NINTH or
otherwise shall be on the Corporation.

        D.      The rights to indemnification and to the advancement of expenses
conferred in this Article NINTH shall not be exclusive of any other right which
any person may have or hereafter acquire under any statute, the Corporation's
Certificate of Incorporation, Bylaws, agreement, vote of stockholders or
disinterested Directors or otherwise.

        E.      The Corporation may maintain insurance, at its expense, to
protect itself and any Director, Officer, employee or agent of the Corporation
or another corporation, partnership, joint venture, trust or other enterprise
against any expense, liability or loss, whether or not the Corporation would
have the power to indemnify such person against such expense, liability or loss
under the Delaware General Corporation Law.

        F.      The Corporation may, to the extent authorized from time to time
by the Board of Directors, grant rights to indemnification and to the
advancement of expenses to any employee or agent of the Corporation to the
fullest extent of the provisions of this Article NINTH with respect to the
indemnification and advancement of expenses of Directors and Officers of the
Corporation.

        TENTH: A Director of this Corporation shall not be personally liable to
the Corporation, its stockholders or to depositors of its savings bank
subsidiary for monetary damages for breach of fiduciary duty as a Director,
except for liability (i) for any breach of the Director's duty of loyalty to the
Corporation, its stockholders or to depositors of its savings bank subsidiary,
(ii) for acts or omissions not in good faith or which involve intentional
misconduct or a knowing violation of law, (iii) under Section 174 of the
Delaware General Corporation Law, or (iv) for any transaction from which the
Director derived an improper personal benefit. If the Delaware General
Corporation Law is amended to authorize corporate action further eliminating or
limiting the personal liability of Directors, then the liability of a Director
of the Corporation shall be eliminated or limited to the fullest extent
permitted by the Delaware General Corporation Law, as so amended.

        Any repeal or modification of the foregoing paragraph by the
stockholders of the Corporation shall not adversely affect any right or
protection of a Director of the Corporation existing at the time of such repeal
or modification.

ITEM 25.        OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION



                                                                                            Amount
                                                                                            ------
                                                                                     
        *       Legal Fees and Expenses............................................     $      200,000
        *       Accounting Fees and Expenses.......................................            125,000
        *       Conversion Agent and Data Processing Fees..........................             10,000
        *       Marketing Agent Fees and Expenses, including attorney's fees (1)...            212,000
        *       Appraisal and Business Plan Fees and Expenses......................             45,000
        *       Printing, Postage, Mailing and EDGAR...............................             70,000
        *       New Jersey Filing Fee..............................................             10,000
        *       SEC Filing Fee.....................................................              3,206
        *       NASD Fee...........................................................              3,224
        *       NASDAQ Filing Fee..................................................            100,000
        *       Transfer Agent and registrar fees and expenses.....................             10,000
        *       Other..............................................................             12,570
                                                                                        --------------
        *       Total .............................................................     $      801,000
                                                                                        ==============

- ------------------
*       Estimated
(1)     Magyar Bancorp, Inc. has retained Ryan Beck & Co. to assist in the sale
        of common stock on a best efforts basis in the offerings. Fees are
        estimated at the midpoint of the offering range.

ITEM 26.        RECENT SALES OF UNREGISTERED SECURITIES

                Not Applicable.

ITEM 27.        EXHIBITS:

                The exhibits filed as part of this registration statement are
                as follows:




                                                                             
        (A)     LIST OF EXHIBITS

1.1     Engagement Letter between Magyar Bank and Ryan Beck & Co.
1.2     Form of Agency Agreement between Magyar Bancorp, Inc. and Ryan Beck & Co.
2       Plan of Reorganization from a Mutual Savings Bank to a Mutual Holding Company and Stock Issuance Plan
3.1     Certificate of Incorporation of Magyar Bancorp, Inc.
3.2     Bylaws of Magyar Bancorp, Inc.
4       Form of Common Stock Certificate of Magyar Bancorp, Inc.
5       Opinion of Luse Gorman Pomerenk & Schick regarding legality of securities being registered
8       Federal Tax Opinion of Luse Gorman Pomerenk & Schick*
10.1    Form of Employee Stock Ownership Plan
10.2    Executive Supplemental Retirement Income Agreement for Elizabeth E. Hance
10.3    First Amendment to the Executive Supplemental Retirement Income Agreement for Elizabeth E. Hance
10.4    Director Supplemental Retirement Income and Deferred Compensation Agreement for Elizabeth E. Hance
10.5    Director Supplemental Retirement Income and Deferred Compensation Agreement for Joseph J. Lukacs, Jr.
10.6    First Amendment to the Director Supplemental Retirement Income and Deferred Compensation Agreement for Joseph J. Lukacs, Jr.
10.7    Director Supplemental Retirement Income and Deferred Compensation Agreement for Salvatore J. Romano
10.8    First Amendment to the Director Supplemental Retirement Income and Deferred Compensation Agreement for Salvatore J. Romano
10.9    Director Supplemental Retirement Income and Deferred Compensation Agreement for Joseph A. Yelencsics
10.10   Director Supplemental Retirement Income and Deferred Compensation Agreement for Edward C. Stokes, III
10.11   Director Supplemental Retirement Income and Deferred Compensation Agreement for Martin A. Lukacs
10.12   Director Supplemental Retirement Income and Deferred Compensation Agreement for Thomas Lankey
10.13   Director Supplemental Retirement Income and Deferred Compensation Agreement for Andrew G. Hodulik
10.14   Form of Employment Agreement for Elizabeth E. Hance
10.15   Form of Change in Control Agreement
21      Subsidiaries of Registrant
23.1    Consent of Luse Gorman Pomerenk & Schick (contained in Opinions included as Exhibits 5 and 8)
23.2    Consent of Grant Thornton LLP
23.3    Consent of FinPro, Inc.
24      Power of Attorney (set forth on signature page)
99.1    Appraisal Agreement between Magyar Bank and FinPro, Inc.
99.2    Business Plan Agreement between Magyar Bank and FinPro, Inc.
99.3    Appraisal Report of FinPro, Inc.**
99.4    Letter of FinPro, Inc. with respect to Subscription Rights
99.5    Marketing Materials*
99.6    Order and Acknowledgment Form*

- -------------------------------

*       To be filed supplementally or by amendment.
**      Supporting financial schedules filed pursuant to Rule 202 of Regulation S-T.


ITEM 28.        UNDERTAKINGS

                The undersigned Registrant hereby undertakes:

                (1)     File, during any period in which it offers or sells
securities, a post-effective amendment to this registration statement to:

                (i)     Include any prospectus required by Section 10(a)(3) of
        the Securities Act of 1933;

                (ii)    Reflect in the prospectus any facts or events which,
        individually or together, represent a fundamental change in the
        information in the registration statement. Notwithstanding the
        foregoing, any increase or decrease in volume of securities offered (if
        the total dollar value of securities offered would not exceed that which
        was registered) and any deviation from the low or high end of the
        estimated maximum offering range may be reflected in the form of
        prospectus filed with the Commission pursuant to Rule 424(b) if, in the
        aggregate, the changes in volume and price represent no more than a 20
        percent change in the maximum aggregate offering price set forth in the
        "Calculation of Registration Fee" table in the effective registration
        statement; and



                (iii)   Include any additional or changed material information
        on the plan of distribution.

                (2)     For determining liability under the Securities Act,
treat each post-effective amendment as a new registration statement of the
securities offered, and the offering of the securities at that time to be the
initial bona fide offering.

                (3)     File a post-effective amendment to remove from
registration any of the securities that remain unsold at the end of the
offering.

                Insofar as indemnification for liabilities arising under the
Securities Act of 1933 (the "Act") may be permitted to directors, officers and
controlling persons of the small business issuer pursuant to the foregoing
provisions, or otherwise, the small business issuer has been advised that in the
opinion of the Securities and Exchange Commission such indemnification is
against public policy as expressed in the Act, and is, therefore, unenforceable.
In the event that a claim for indemnification against such liabilities (other
than the payment by the small business issuer of expenses incurred or paid by a
director, officer or controlling person of the small business issuer in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the small business issuer will, unless in the opinion of its counsel
the matter has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the question whether such indemnification by it is
against public policy as expressed in the Act and will be governed by the final
adjudication of such issue.



                                   SIGNATURES

        In accordance with the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements of filing on Form SB-2 and authorized this registration
statement to be signed on its behalf by the undersigned, in the City of New
Brunswick, State of New Jersey on September 15, 2005.

                                        MAGYAR BANCORP, INC.


                                        By: /s/ Elizabeth E. Hance
                                           -------------------------------------
                                           Elizabeth E. Hance
                                           President and Chief Executive Officer
                                           (Duly Authorized Representative)

                                POWER OF ATTORNEY

        We, the undersigned directors and officers of Magyar Bancorp, Inc. (the
"Company") hereby severally constitute and appoint Elizabeth E. Hance as our
true and lawful attorney and agent, to do any and all things in our names in the
capacities indicated below which said Elizabeth E. Hance may deem necessary or
advisable to enable the Company to comply with the Securities Act of 1933, and
any rules, regulations and requirements of the Securities and Exchange
Commission, in connection with the registration statement on Form SB-2 relating
to the offering of the Company's common stock, including specifically, but not
limited to, power and authority to sign for us in our names in the capacities
indicated below the registration statement and any and all amendments (including
post-effective amendments) thereto; and we hereby approve, ratify and confirm
all that said Elizabeth E. Hance shall do or cause to be done by virtue thereof.

         In accordance with the requirements of the Securities Act of 1933, this
registration statement was signed by the following persons in the capacities and
on the dates indicated.




          Signatures                                 Title                                     Date
          ----------                                 -----                                     ----
                                                                                    

/s/ Elizabeth E. Hance                  President, Chief Executive                       September 15, 2005
- -------------------------------         Officer and Director (Principal
Elizabeth E. Hance                      Executive Officer)


/s/ Jon Ansari                          Vice President and Chief                         September 15, 2005
- -------------------------------         Financial Officer (Principal
Jon Ansari                              Financial and Accounting Officer)


/s/ Joseph J. Lukacs, Jr.               Chairman of the Board                            September 15, 2005
- -------------------------------
Joseph J. Lukacs, Jr.


/s/ Andrew Hodulik                      Director                                         September 15, 2005
- -------------------------------
Andrew Hodulik


/s/ Thomas Lankey                       Director                                         September 15, 2005
- -------------------------------
Thomas Lankey







          Signatures                                 Title                                     Date
          ----------                                 -----                                     ----
                                                                                    

/s/ Martin A. Lukacs, D.M.D             Director                                         September 15, 2005
- -------------------------------
Martin A. Lukacs, D.M.D


/s/ Salvatore J. Romano, Ph.D.          Director                                         September 15, 2005
- -------------------------------
Salvatore J. Romano, Ph.D.


/s/ Edward C. Stokes, III               Director                                         September 15, 2005
- -------------------------------
Edward C. Stokes, III


/s/ Joseph A. Yelencsics                Director                                         September 15, 2005
- -------------------------------
Joseph A. Yelencsics




   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON SEPTEMBER 16, 2005
                                                   REGISTRATION NO. 333-________
================================================================================


                     ---------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                     ---------------------------------------









                                    EXHIBITS
                                       TO
                             REGISTRATION STATEMENT
                                       ON
                                    FORM SB-2












                              MAGYAR BANCORP, INC.
                            NEW BRUNSWICK, NEW JERSEY


================================================================================




                                  EXHIBIT INDEX

                                                                             
1.1     Engagement Letter between Magyar Bank and Ryan Beck & Co.
1.2     Form of Agency Agreement between Magyar Bancorp, Inc. and Ryan Beck & Co.
2       Plan of Reorganization from a Mutual Savings Bank to a Mutual Holding Company and Stock Issuance Plan
3.1     Certificate of Incorporation of Magyar Bancorp, Inc.
3.2     Bylaws of Magyar Bancorp, Inc.
4       Form of Common Stock Certificate of Magyar Bancorp, Inc.
5       Opinion of Luse Gorman Pomerenk & Schick regarding legality of securities being registered
8       Federal Tax Opinion of Luse Gorman Pomerenk & Schick*
10.1    Form of Employee Stock Ownership Plan
10.2    Executive Supplemental Retirement Income Agreement for Elizabeth E. Hance
10.3    First Amendment to the Executive Supplemental Retirement Income Agreement for Elizabeth E. Hance
10.4    Director Supplemental Retirement Income and Deferred Compensation Agreement for Elizabeth E. Hance
10.5    Director Supplemental Retirement Income and Deferred Compensation Agreement for Joseph J. Lukacs, Jr.
10.6    First Amendment to the Director Supplemental Retirement Income and Deferred Compensation Agreement for Joseph J. Lukacs, Jr.
10.7    Director Supplemental Retirement Income and Deferred Compensation Agreement for Salvatore J. Romano
10.8    First Amendment to the Director Supplemental Retirement Income and Deferred Compensation Agreement for Salvatore J. Romano
10.9    Director Supplemental Retirement Income and Deferred Compensation Agreement for Joseph A. Yelencsics
10.10   Director Supplemental Retirement Income and Deferred Compensation Agreement for Edward C. Stokes, III
10.11   Director Supplemental Retirement Income and Deferred Compensation Agreement for Martin A. Lukacs
10.12   Director Supplemental Retirement Income and Deferred Compensation Agreement for Thomas Lankey
10.13   Director Supplemental Retirement Income and Deferred Compensation Agreement for Andrew G. Hodulik
10.14   Form of Employment Agreement for Elizabeth E. Hance
10.15   Form of Change in Control Agreement
21      Subsidiaries of Registrant
23.1    Consent of Luse Gorman Pomerenk & Schick (contained in Opinions included as Exhibits 5 and 8)
23.2    Consent of Grant Thornton LLP
23.3    Consent of FinPro, Inc.
24      Power of Attorney (set forth on signature page)
99.1    Appraisal Agreement between Magyar Bank and FinPro, Inc.
99.2    Business Plan Agreement between Magyar Bank and FinPro, Inc.
99.3    Appraisal Report of FinPro, Inc.**
99.4    Letter of FinPro, Inc. with respect to Subscription Rights
99.5    Marketing Materials*
99.6    Order and Acknowledgment Form*

- -------------------------------

*       To be filed supplementally or by amendment.
**      Supporting financial schedules filed pursuant to Rule 202 of Regulation S-T.